Athene Holding 10Q 2023 Q2 Quarterly report

0001527469ahl:DebtSecuritiesTradingMemberahl:ConsolidatedEntityExcludingAffiliatedEntityMember2023-03-31

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2023

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 001-37963

ATHENE HOLDING LTD.

(Exact name of registrant as specified in its charter)

Bermuda

98-0630022

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification Number)

Second Floor, Washington House

16 Church Street

Hamilton, HM 11, Bermuda

(441) 279-8400

(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Depositary Shares, each representing a 1/1,000th interest in a

6.35% Fixed-to-Floating Rate Perpetual Non-Cumulative Preference Share, Series A

ATHPrA

New York Stock Exchange

Depositary Shares, each representing a 1/1,000th interest in a

5.625% Fixed-Rate Perpetual Non-Cumulative Preference Share, Series B

ATHPrB

New York Stock Exchange

Depositary Shares, each representing a 1/1,000th interest in a

6.375% Fixed-Rate Reset Perpetual Non-Cumulative Preference Share, Series C

ATHPrC

New York Stock Exchange

Depositary Shares, each representing a 1/1,000th interest in a

4.875% Fixed-Rate Perpetual Non-Cumulative Preference Share, Series D

ATHPrD

New York Stock Exchange

Depositary Shares, each representing a 1/1,000th interest in a

7.75% Fixed-Rate Reset Perpetual Non-Cumulative Preference Share, Series E

ATHPrE

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer ☑

Smaller reporting company ☐

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☑

As of August 3, 2023, 203,805,432 of our Class A common shares were outstanding, all of which are held by Apollo Global Management, Inc.

TABLE OF CONTENTS

PART I—FINANCIAL INFORMATION


Item 1.	Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	71
Item 3.	Quantitative and Qualitative Disclosures About Market Risks	116
Item 4.	Controls and Procedures	117

PART II—OTHER INFORMATION


Item 1.	Legal Proceedings	118
Item 1A.	Risk Factors	118
Item 2.	Unregistered Sales of Equity Securities, Use of Proceeds and Issuer Purchases of Equity Securities	118


Item 5.	Other Information	118
Item 6.	Exhibits	118
Exhibit Index		119
Signatures		120

Table of Contents

As used in this Quarterly Report on Form 10-Q (report), unless the context otherwise indicates, any reference to “Athene,” “our Company,” “the Company,” “us,” “we” and “our” refer to Athene Holding Ltd. together with its consolidated subsidiaries and any reference to “AHL” refers to Athene Holding Ltd. only.

Forward-Looking Statements

Certain statements in this report are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (Exchange Act). You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “seek,” “assume,” “believe,” “may,” “will,” “should,” “could,” “would,” “likely” and other words and terms of similar meaning, including the negative of these or similar words and terms, in connection with any discussion of the timing or nature of future operating or financial performance or other events. However, not all forward-looking statements contain these identifying words. Forward-looking statements appear in a number of places throughout and give our current expectations and projections relating to our business, financial condition, results of operations, plans, strategies, objectives, future performance and other matters.

We caution you that forward-looking statements are not guarantees of future performance and that our actual consolidated financial condition, results of operations, liquidity, cash flows and performance may differ materially from that made in or suggested by the forward-looking statements contained in this report. A number of important factors could cause actual results or conditions to differ materially from those contained or implied by the forward-looking statements, including the risks discussed in Part II–Item 1A. Risk Factors included in this report and Part I–Item 1A. Risk Factors included in our Annual Report on Form 10-K for the year ended December 31, 2022 (2022 Annual Report). Factors that could cause actual results or conditions to differ from those reflected in the forward-looking statements contained in this report include:

•the accuracy of management’s assumptions and estimates;

•variability in the amount of statutory capital that our insurance and reinsurance subsidiaries have or are required to hold;

•interest rate and/or foreign currency fluctuations;

•our potential need for additional capital in the future and the potential unavailability of such capital to us on favorable terms or at all;

•major public health issues, and specifically the pandemic caused by the effects of the spread of the Coronavirus Disease of 2019 (COVID-19);

•changes in relationships with important parties in our product distribution network;

•the activities of our competitors and our ability to grow our retail business in a highly competitive environment;

•the impact of general economic conditions on our ability to sell our products and on the fair value of our investments;

•our ability to successfully acquire new companies or businesses and/or integrate such acquisitions into our existing framework;

•downgrades, potential downgrades or other negative actions by rating agencies;

•our dependence on key executives and inability to attract qualified personnel;

•market and credit risks that could diminish the value of our investments;

•changes to the creditworthiness of our reinsurance and derivative counterparties;

•changes in consumer perception regarding the desirability of annuities as retirement savings products;

•potential litigation (including class action litigation), enforcement investigations or regulatory scrutiny against us and our subsidiaries, which we may be required to defend against or respond to;

•the impact of new accounting rules or changes to existing accounting rules on our business;

•interruption or other operational failures in telecommunication and information technology and other operating systems, as well as our ability to maintain the security of those systems;

•the termination by Apollo Global Management, Inc. (AGM) or any of its subsidiaries (collectively, AGM together with its subsidiaries, Apollo) of its investment management agreements with us and limitations on our ability to terminate such arrangements;

•Apollo’s dependence on key executives and inability to attract qualified personnel;

•the accuracy of our estimates regarding the future performance of our investment portfolio;

•increased regulation or scrutiny of alternative investment advisers and certain trading methods;

•potential changes to laws or regulations affecting, among other things, group supervision and/or group capital requirements, entity-level regulatory capital standards, transactions with our affiliates, the ability of our subsidiaries to make dividend payments or distributions to AHL, acquisitions by or of us, minimum capitalization and statutory reserve requirements for insurance companies and fiduciary obligations on parties who distribute our products;

•the failure to obtain or maintain licenses and/or other regulatory approvals as required for the operation of our insurance subsidiaries;

•increases in our tax liability resulting from the Base Erosion and Anti-Abuse Tax (BEAT) or otherwise;

•adverse changes in US tax law;

•changes in our ability to pay dividends or make distributions;

•the failure to achieve the economic benefits expected to be derived from Athene Co-Invest Reinsurance Affiliate Holding Ltd. and Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd. (together with their subsidiaries, ACRA) capital raise or future ACRA capital raises;

•the failure of third-party ACRA investors to fund their capital commitment obligations; and

•other risks and factors listed in Part II–Item 1A. Risk Factors included in this report, Part I—Item 1A. Risk Factors included in our 2022 Annual Report and those discussed elsewhere in this report and in our 2022 Annual Report.

Table of Contents

We caution you that the important factors referenced above may not be exhaustive. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our operations in the way we expect or anticipate. In light of these risks, you should not place undue reliance upon any forward-looking statements contained in this report. Unless an earlier date is specified, the forward-looking statements included in this report are made only as of the date that this report was filed with the US Securities and Exchange Commission (SEC). We undertake no obligation, except as may be required by law, to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise. Comparisons of results for current and any prior periods are not intended to express any future trends, or indications of future performance, unless expressed as such, and should only be viewed as historical data.

GLOSSARY OF SELECTED TERMS

Unless otherwise indicated in this report, the following terms have the meanings set forth below:

Entities


Term or Acronym						Definition
AAA						Apollo Aligned Alternatives Aggregator, LP
AADE						Athene Annuity & Life Assurance Company
AAIA						Athene Annuity and Life Company
AAM						Apollo Asset Management, Inc., formerly known as Apollo Global Management, Inc.
AARe						Athene Annuity Re Ltd., a Bermuda reinsurance subsidiary
ACRA						ACRA 1 and ACRA 2
ACRA 1						Athene Co-Invest Reinsurance Affiliate Holding Ltd., together with its subsidiaries
ACRA 1 HoldCo						Athene Co-Invest Reinsurance Affiliate Holding Ltd.
ACRA 2						Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd., together with its subsidiaries
ACRA 2 HoldCo						Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd.
ADIP						ADIP 1 and ADIP 2
ADIP 1						Apollo/Athene Dedicated Investment Program
ADIP 2						Apollo/Athene Dedicated Investment Program II
AGM						Apollo Global Management, Inc.
AHL						Athene Holding Ltd.
ALRe						Athene Life Re Ltd., a Bermuda reinsurance subsidiary
ALReI						Athene Life Re International Ltd., a Bermuda reinsurance subsidiary
AOG						Apollo Operating Group
Apollo						Apollo Global Management, Inc., together with its subsidiaries (other than us or our subsidiaries)
Apollo Group						(1) AGM and its subsidiaries, including AAM, (2) any investment fund or other collective investment vehicle whose general partner or managing member is owned, directly or indirectly, by clause (1), (3) BRH Holdings GP, Ltd. and each of its shareholders, (4) any executive officer or employee of AGM or AGM’s subsidiaries, and (5) any affiliate of a person described in clauses (1), (2), (3) or (4) above; provided none of AHL or its subsidiaries (other than ACRA) will be deemed to be a member of the Apollo Group
AUSA						Athene USA Corporation
Athora						Athora Holding Ltd.
BMA						Bermuda Monetary Authority
ISG						Apollo Insurance Solutions Group LP
Jackson						Jackson Financial, Inc., together with its subsidiaries
LIMRA						Life Insurance and Market Research Association
MidCap Financial						MidCap FinCo Designated Activity Company
NAIC						National Association of Insurance Commissioners
NYSDFS						New York State Department of Financial Services
US Treasury						United States Department of the Treasury
VIAC						Venerable Insurance and Annuity Company
Venerable						Venerable Holdings, Inc., together with its subsidiaries
Wheels Donlen						Wheels, Inc. (Wheels), merged with Donlen LLC (Donlen)

Table of Contents

Certain Terms & Acronyms


Term or Acronym						Definition
ABS						Asset-backed securities
ACL						Authorized control level RBC as defined by the model created by the NAIC
ALM						Asset liability management
Alternative investments						Alternative investments, including investment funds, VIEs and certain equity securities due to their underlying characteristics
Base of earnings						Earnings generated from our results of operations and the underlying profitability drivers of our business
Bermuda capital						The capital of Athene’s non-US reinsurance subsidiaries calculated under US statutory accounting principles, including that for policyholder reserve liabilities which are subjected to US cash flow testing requirements, but (1) excluding certain items that do not exist under our applicable Bermuda requirements, such as interest maintenance reserves and (2) including certain Bermuda statutory accounting differences, such as marking to market of inception date investment gains or losses relating to reinsurance transactions. Bermuda capital may from time to time materially differ from the calculation of statutory capital under US statutory accounting principles primarily due to the foregoing differences.
Bermuda RBC						The risk-based capital ratio of our non-US reinsurance subsidiaries by applying NAIC risk-based capital factors to the statutory financial statements on an aggregate basis. Adjustments are made to (1) exclude US subsidiaries which are included within our US RBC Ratio, (2) exclude our interests in the AOG units and other non-insurance subsidiary holding companies from our capital base and (3) limit RBC concentration charges such that when they are applied to determine target capital, the charges do not exceed 100% of the asset’s carrying value.
Block reinsurance						A transaction in which the ceding company cedes all or a portion of a block of previously issued annuity contracts through a reinsurance agreement
BSCR						Bermuda Solvency Capital Requirement
CAL						Company action level risk-based capital as defined by the model created by the NAIC
CLO						Collateralized loan obligation
CMBS						Commercial mortgage-backed securities
CML						Commercial mortgage loans
Consolidated RBC						The consolidated risk-based capital ratio of our non-US reinsurance and US insurance subsidiaries calculated by applying NAIC risk-based capital factors to the statutory financial statements on an aggregate basis, including interests in other non-insurance subsidiary holding companies; with an adjustment in Bermuda and non-insurance holding companies to limit RBC concentration charges such that when they are applied to determine target capital, the charges do not exceed 100% of the asset’s carrying value.
Cost of funds						Cost of funds includes liability costs related to cost of crediting on both deferred annuities, including, with respect to our fixed indexed annuities, option costs, and institutional costs related to institutional products, as well as other liability costs, but does not include the proportionate share of the ACRA cost of funds associated with the noncontrolling interest. Other liability costs include DAC, DSI and VOBA amortization, certain market risk benefit costs, the cost of liabilities on products other than deferred annuities and institutional products, premiums and certain product charges and other revenues. Costs related to business that we have added through assumed reinsurance transactions are included and costs related to business that we have exited through ceded reinsurance transactions are excluded. Cost of funds is computed as the total liability costs divided by the average net invested assets for the relevant period, presented on an annualized basis for interim periods.
DAC						Deferred acquisition costs
Deferred annuities						Fixed indexed annuities, annual reset annuities, multi-year guaranteed annuities and registered index-linked annuities
DSI						Deferred sales inducement
Excess capital						Capital in excess of the level management believes is needed to support our current operating strategy
FIA						Fixed indexed annuity, which is an insurance contract that earns interest at a crediting rate based on a specified index on a tax-deferred basis
Fixed annuities						FIAs together with fixed rate annuities
Fixed rate annuity						An insurance contract that offers tax-deferred growth and the opportunity to produce a guaranteed stream of retirement income for the lifetime of its policyholder
Flow reinsurance						A transaction in which the ceding company cedes a portion of newly issued policies to the reinsurer
Funds withheld						Funds withheld modified coinsurance
GLWB						Guaranteed lifetime withdrawal benefit
GMDB						Guaranteed minimum death benefit
Gross invested assets						Represent the investments that directly back our gross reserve liabilities as well as surplus assets. Gross invested assets include (a) total investments on the consolidated balance sheet with available-for-sale securities, trading securities and mortgage loans at cost or amortized cost, excluding derivatives, (b) cash and cash equivalents and restricted cash, (c) investments in related parties, (d) accrued investment income, (e) VIE and VOE assets, liabilities and noncontrolling interest adjustments, (f) net investment payables and receivables, (g) policy loans ceded (which offset the direct policy loans in total investments) and (h) an adjustment for the allowance for credit losses. Gross invested assets exclude assets associated with funds withheld liabilities related to business exited through reinsurance agreements and derivative collateral (offsetting the related cash positions) and include investments supporting assumed funds withheld and modco agreements in order to match the assets with the income received. Gross invested assets include the entire investment balance attributable to ACRA as ACRA is 100% consolidated.
IMA						Investment management agreement
IMO						Independent marketing organization
Liability outflows						The aggregate of withdrawals on our deferred annuities, death benefits, pension group annuity benefit payments, payments on payout annuities, repurchases and maturities of our funding agreements and ceded reinsurance
Market risk benefits						Guaranteed lifetime withdrawal benefits and guaranteed minimum death benefits
MCR						Minimum capital requirements
MMS						Minimum margin of solvency

Table of Contents


Term or Acronym						Definition
Modco						Modified coinsurance
MVA						Market value adjustment
MYGA						Multi-year guaranteed annuity
Net invested assets						Represent the investments that directly back our net reserve liabilities as well as surplus assets. Net invested assets include (a) total investments on the consolidated balance sheets, with available-for-sale securities, trading securities and mortgage loans at cost or amortized cost, excluding derivatives, (b) cash and cash equivalents and restricted cash, (c) investments in related parties, (d) accrued investment income, (e) VIE and VOE assets, liabilities and noncontrolling interest adjustments, (f) net investment payables and receivables, (g) policy loans ceded (which offset the direct policy loans in total investments) and (h) an adjustment for the allowance for credit losses. Net invested assets exclude assets associated with funds withheld liabilities related to business exited through reinsurance agreements and derivative collateral (offsetting the related cash positions) and include investments supporting assumed funds withheld and modco agreements in order to match the assets with the income received. Net invested assets include our economic ownership of ACRA investments but do not include the investments associated with the noncontrolling interest.
Net investment earned rate						Computed as the income from our net invested assets divided by the average net invested assets for the relevant period, presented on an annualized basis for interim periods. The adjustments to net investment income to arrive at our net investment earned rate add (a) alternative investment gains and losses, (b) gains and losses related to certain equity securities, (c) net VIE impacts (revenues, expenses and noncontrolling interest), (d) forward points gains and losses on foreign exchange derivative hedges and (e) the change in fair value of reinsurance assets, and removes the proportionate share of the ACRA net investment income associated with the noncontrolling interest. The gain or loss on our investment in Apollo was removed in prior years. Net investment earned rate includes the income and assets supporting our change in fair value of reinsurance assets by evaluating the underlying investments of the funds withheld at interest receivables and including the net investment income from those underlying investments which does not correspond to the US GAAP presentation of change in fair value of reinsurance assets. Net investment earned rate excludes the income and assets supporting business that has been exited through ceded reinsurance including funds withheld agreements.
Net investment spread						Net investment spread measures our investment performance plus our strategic capital management fees less our total cost of funds, presented on an annualized basis for interim periods
Net reserve liabilities						Represent our policyholder liability obligations net of reinsurance and used to analyze the costs of our liabilities. Net reserve liabilities include (a) interest sensitive contract liabilities, (b) future policy benefits, (c) net market risk benefits, (d) long-term repurchase obligations, (e) dividends payable to policyholders and (f) other policy claims and benefits, offset by reinsurance recoverable, excluding policy loans ceded. Net reserve liabilities include our economic ownership of ACRA reserve liabilities but do not include the reserve liabilities associated with the noncontrolling interest. Net reserve liabilities is net of the ceded liabilities to third-party reinsurers as the costs of the liabilities are passed to such reinsurers and, therefore, we have no net economic exposure to such liabilities, assuming our reinsurance counterparties perform under our agreements. Net reserve liabilities include the underlying liabilities assumed through modco reinsurance agreements in order to match the liabilities with the expenses incurred.
Payout annuities						Annuities with a current cash payment component, which consist primarily of single premium immediate annuities, supplemental contracts and structured settlements
Policy loan						A loan to a policyholder under the terms of, and which is secured by, a policyholder’s policy
RBC						Risk-based capital
RILA						Registered index-linked annuity, which is an insurance contract similar to an FIA that has the potential for higher returns but also has the potential risk of loss to principal and related earnings, subject to a floor
RMBS						Residential mortgage-backed securities
RML						Residential mortgage loan
Sales						All money paid into an individual annuity, including money paid into new contracts with initial purchase occurring in the specified period and existing contracts with initial purchase occurring prior to the specified period (excluding internal transfers)
SPIA						Single premium immediate annuity
Spread Related Earnings, or SRE						Pre-tax non-GAAP measure used to evaluate our financial performance excluding market volatility (other than with respect to alternative investments) as well as integration, restructuring, stock compensation and certain other expenses which are not part of our underlying profitability drivers.
Surplus assets						Assets in excess of policyholder obligations, determined in accordance with the applicable domiciliary jurisdiction’s statutory accounting principles
TAC						Total adjusted capital as defined by the model created by the NAIC
US GAAP						Accounting principles generally accepted in the United States of America
US RBC						The CAL RBC ratio for AADE, our parent US insurance company
VIE						Variable interest entity
VOBA						Value of business acquired

Table of Contents

Item 1. Financial Statements

Index to Condensed Consolidated Financial Statements (unaudited)




Condensed Consolidated Balance Sheets (unaudited)		8

Condensed Consolidated Statements of Income (Loss) (unaudited)		10

Condensed Consolidated Statements of Comprehensive Income (Loss) (unaudited)		11

Condensed Consolidated Statements of Equity (unaudited)		12

Condensed Consolidated Statements of Cash Flows (unaudited)		14

Notes to Condensed Consolidated Financial Statements (unaudited)		16

	Note 1. Business, Basis of Presentation and Significant Accounting Policies	16

	Note 2. Adoption of Accounting Pronouncement	21

	Note 3. Business Combination	27

	Note 4. Investments	29

	Note 5. Derivative Instruments	38

	Note 6. Variable Interest Entities	41

	Note 7. Fair Value	42

	Note 8. Deferred Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired	58

	Note 9. Long-duration Contracts	59

	Note 10. Debt	64

	Note 11. Equity	65



	Note 12. Income Taxes	66

	Note 13. Related Parties	67

	Note 14. Commitments and Contingencies	70

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Balance Sheets (Unaudited)


(In millions)	June 30, 2023		December 31, 2022
Assets
Investments
Available-for-sale securities, at fair value (amortized cost: 2023 – $132,242 and 2022 – $120,982; allowance for credit losses: 2023 – $521 and 2022 – $458)	$	115,152	$	102,404
Trading securities, at fair value	1,628		1,595
Equity securities (portion at fair value: 2023 – $896 and 2022 – $1,087)	1,296		1,487
Mortgage loans, at fair value	34,668		27,454
Investment funds	123		79
Policy loans	336		347
Funds withheld at interest (portion at fair value: 2023 – $(4,356) and 2022 – $(4,847))	27,844		32,880
Derivative assets	5,114		3,309
Short-term investments (portion at fair value: 2023 – $650 and 2022 – $520)	650		2,160
Other investments (portion at fair value: 2023 – $547 and 2022 – $611)	741		773
Total investments	187,552		172,488
Cash and cash equivalents	10,601		7,779
Restricted cash	2,203		628
Investments in related parties
Available-for-sale securities, at fair value (amortized cost: 2023 – $13,969 and 2022 – $10,440; allowance for credit losses: 2023 – $1 and 2022 – $1)	13,407		9,821
Trading securities, at fair value	867		878
Equity securities, at fair value	313		279
Mortgage loans, at fair value	1,296		1,302
Investment funds (portion at fair value: 2023 – $1,061 and 2022 – $959)	1,636		1,569
Funds withheld at interest (portion at fair value: 2023 – $(1,297) and 2022 – $(1,425))	9,017		9,808
Short-term investments	891		—
Other investments, at fair value	343		303
Accrued investment income (related party: 2023 – $154 and 2022 – $105)	1,646		1,328
Reinsurance recoverable (portion at fair value: 2023 – $1,436 and 2022 – $1,388)	4,236		4,358
Deferred acquisition costs, deferred sales inducements and value of business acquired	5,166		4,466
Goodwill	4,065		4,058
Other assets (related party: 2023 – $189 and 2022 – $161)	7,914		8,693
Assets of consolidated variable interest entities
Investments
Trading securities, at fair value (related party: 2023 – $748 and 2022 – $0)	1,720		1,063

Mortgage loans, at fair value (related party: 2023 – $348 and 2022 – $342)	2,113		2,055
Investment funds, at fair value (related party: 2023 – $13,592 and 2022 – $10,068)	14,109		12,480
Other investments, at fair value (related party: 2023 – $74 and 2022 – $73)	100		101
Cash and cash equivalents	122		362
Other assets	120		112
Total assets	$	269,437	$	243,931

(Continued)

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Balance Sheets (Unaudited)


(In millions)	June 30, 2023		December 31, 2022
Liabilities and Equity
Liabilities
Interest sensitive contract liabilities (related party: 2023 – $10,877 and 2022 – $11,889; portion at fair value: 2023 – $9,052 and 2022 – $6,670)	$	184,359	$	173,616
Future policy benefits (related party: 2023 – $1,321 and 2022 – $1,353; portion at fair value: 2023 – $1,730 and 2022 – $1,712)	50,284		42,110
Market risk benefits (related party: 2023 – $210 and 2022 – $195)	3,195		2,970
Debt	3,642		3,658
Derivative liabilities	1,753		1,646
Payables for collateral on derivatives and securities to repurchase	9,845		6,707
Other liabilities (related party: 2023 – $597 and 2022 – $564)	1,936		1,860
Liabilities of consolidated variable interest entities (related party: 2023 – $564 and 2022 – $292)	1,189		815
Total liabilities	256,203		233,382
Commitments and Contingencies (Note 14)
Equity
Preferred stock	—		—





Common stock	—		—

Additional paid-in capital	18,162		18,119
Retained deficit	(3,085)		(3,640)
Accumulated other comprehensive loss (related party: 2023 – $(126) and 2022 – $(167))	(6,376)		(7,321)
Total Athene Holding Ltd. shareholders’ equity	8,701		7,158
Noncontrolling interests	4,533		3,391
Total equity	13,234		10,549
Total liabilities and equity	$	269,437	$	243,931

(Concluded)

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Income (Loss) (Unaudited)


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Revenues
Premiums (related party of $5 and $76 for the three months ended and $8 and $147 for the six months ended June 30, 2023 and 2022, respectively)	$	9,041	$	5,614	$	9,137	$	7,724
Product charges (related party of $10 and $10 for the three months ended and $20 and $20 for the six months ended June 30, 2023 and 2022, respectively)	207		175		405		341
Net investment income (related party investment income of $419 and $224 for the three months ended and $790 and $725 for the six months ended June 30, 2023 and 2022, respectively; and related party investment expense of $232 and $182 for the three months ended and $454 and $368 for the six months ended June 30, 2023 and 2022, respectively)	2,717		1,726		5,124		3,409
Investment related gains (losses) (related party of $(66) and $(606) for the three months and $19 and $(1,210) for the six months ended June 30, 2023 and 2022, respectively)	366		(5,751)		1,431		(9,963)
Other revenues	7		(9)		20		(12)
Revenues of consolidated variable interest entities
Net investment income (related party of $5 and $1 for the three months ended and $27 and $2 for the six months ended June 30, 2023 and 2022, respectively)	55		30		135		47
Investment related gains (losses) (related party of $311 and $52 for the three months ended and $535 and $59 for the six months ended June 30, 2023 and 2022, respectively)	293		22		494		(20)
Total revenues	12,686		1,807		16,746		1,526
Benefits and expenses
Interest sensitive contract benefits (related party of $57 and $(36) for the three months ended and $104 and $(48) for the six months ended June 30, 2023 and 2022, respectively)	2,012		(653)		3,301		(752)
Future policy and other policy benefits (related party of $14 and $82 for the three months ended and $35 and $156 for the six months ended June 30, 2023 and 2022, respectively; and remeasurement (gains) losses of $(8) and $(7) for the three months ended and $(6) and $(10) for the six months ended June 30, 2023 and 2022, respectively)	9,512		5,776		9,978		7,960
Market risk benefits remeasurement (gains) losses (related party of $2 and $(50) for the three months ended and $30 and $(94) for the six months ended June 30, 2023 and 2022, respectively)	(71)		(609)		275		(1,231)
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	153		108		291		206
Policy and other operating expenses (related party of $31 and $59 for the three months ended and $61 and $118 for the six months ended June 30, 2023 and 2022, respectively)	452		357		887		695
Total benefits and expenses	12,058		4,979		14,732		6,878
Income (loss) before income taxes	628		(3,172)		2,014		(5,352)
Income tax expense (benefit)	133		(378)		296		(662)
Net income (loss)	495		(2,794)		1,718		(4,690)
Less: Net income (loss) attributable to noncontrolling interests	54		(1,089)		509		(1,970)
Net income (loss) attributable to Athene Holding Ltd. shareholders	441		(1,705)		1,209		(2,720)
Less: Preferred stock dividends	45		35		92		70
Net income (loss) available to Athene Holding Ltd. common shareholder	$	396	$	(1,740)	$	1,117	$	(2,790)

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Net income (loss)	$	495	$	(2,794)	$	1,718	$	(4,690)
Other comprehensive income (loss), before tax
Unrealized investment gains (losses) on available-for-sale securities	(711)		(7,553)		1,388		(14,250)
Unrealized gains (losses) on hedging instruments	(171)		81		(67)		(48)
Remeasurement gains (losses) on future policy benefits related to discount rate	813		2,897		11		6,459
Remeasurement gains (losses) on market risk benefits related to credit risk	(55)		179		34		576
Foreign currency translation and other adjustments	11		(79)		27		(81)
Other comprehensive income (loss), before tax	(113)		(4,475)		1,393		(7,344)
Income tax expense (benefit) related to other comprehensive income (loss)	11		(878)		301		(1,493)
Other comprehensive income (loss)	(124)		(3,597)		1,092		(5,851)
Comprehensive income (loss)	371		(6,391)		2,810		(10,541)
Less: Comprehensive income (loss) attributable to noncontrolling interests	158		(1,306)		656		(2,123)
Comprehensive income (loss) attributable to Athene Holding Ltd. shareholders	$	213	$	(5,085)	$	2,154	$	(8,418)

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Equity (Unaudited)


	Three months ended
(In millions)	Preferred stock		Common stock		Additional paid-in capital		Retained deficit		Accumulated other comprehensive income (loss)		Total Athene Holding Ltd. shareholders’ equity		Noncontrolling interests		Total equity
Balance at March 31, 2023	$	—	$	—	$	18,139	$	(3,293)	$	(6,148)	$	8,698	$	4,352	$	13,050
Net income	—		—		—		441		—		441		54		495
Other comprehensive income (loss)	—		—		—		—		(228)		(228)		104		(124)


Stock-based compensation allocation from parent	—		—		12		—		—		12		—		12

Preferred stock dividends	—		—		—		(45)		—		(45)		—		(45)
Common stock dividends	—		—		—		(188)		—		(188)		—		(188)
Contributions from parent	—		—		11		—		—		11		—		11



Contributions from noncontrolling interests of consolidated variable interest entities and other	—		—		—		—		—		—		23		23

Balance at June 30, 2023	$	—	$	—	$	18,162	$	(3,085)	$	(6,376)	$	8,701	$	4,533	$	13,234

	Three months ended
Balance as of March 31, 2022	$	—	$	—	$	17,555	$	(1,264)	$	(2,318)	$	13,973	$	3,320	$	17,293

Net loss	—		—		—		(1,705)		—		(1,705)		(1,089)		(2,794)
Other comprehensive loss	—		—		—		—		(3,380)		(3,380)		(217)		(3,597)


Stock-based compensation allocation from parent	—		—		12		—		—		12		—		12

Preferred stock dividends	—		—		—		(35)		—		(35)		—		(35)
Common stock dividends	—		—		—		(187)		—		(187)		—		(187)
Contributions from parent	—		—		19		—		—		19		—		19

Contributions from noncontrolling interests	—		—		—		—		—		—		400		400

Consolidation of variable interest entities	—		—		—		—		—		—		(1,353)		(1,353)

Balance at June 30, 2022	$	—	$	—	$	17,586	$	(3,191)	$	(5,698)	$	8,697	$	1,061	$	9,758

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Equity (Unaudited)


	Six months ended
(In millions)	Preferred stock		Common stock		Additional paid-in capital		Retained deficit		Accumulated other comprehensive income (loss)		Total Athene Holding Ltd. shareholders’ equity		Noncontrolling interests		Total equity
Balance at December 31, 2022	$	—	$	—	$	18,119	$	(3,640)	$	(7,321)	$	7,158	$	3,391	$	10,549
Net income	—		—		—		1,209		—		1,209		509		1,718
Other comprehensive income	—		—		—		—		945		945		147		1,092


Stock-based compensation allocation from parent	—		—		23		—		—		23		—		23

Preferred stock dividends	—		—		—		(92)		—		(92)		—		(92)
Common stock dividends	—		—		—		(562)		—		(562)		—		(562)
Contributions from parent	—		—		20		—		—		20		—		20


Distributions to noncontrolling interests	—		—		—		—		—		—		(127)		(127)
Contributions from noncontrolling interests of consolidated variable interest entities and other	—		—		—		—		—		—		613		613

Balance at June 30, 2023	$	—	$	—	$	18,162	$	(3,085)	$	(6,376)	$	8,701	$	4,533	$	13,234

	Six months ended


Balance at January 1, 2022	$	—	$	—	$	20,270	$	—	$	—	$	20,270	$	2,276	$	22,546

Net loss	—		—		—		(2,720)		—		(2,720)		(1,970)		(4,690)
Other comprehensive loss	—		—		—		—		(5,698)		(5,698)		(153)		(5,851)


Stock-based compensation allocation from parent	—		—		23		—		—		23		—		23

Preferred stock dividends	—		—		—		(70)		—		(70)		—		(70)
Common stock dividends	—		—		—		(375)		—		(375)		—		(375)
Contributions from parent	—		—		19		—		—		19		—		19
Distributions to parent	—		—		(2,726)		(26)		—		(2,752)		—		(2,752)
Contributions from noncontrolling interests	—		—		—		—		—		—		711		711

Consolidation of variable interest entities	—		—		—		—		—		—		281		281
Other changes in equity of noncontrolling interests	—		—		—		—		—		—		(84)		(84)
Balance at June 30, 2022	$	—	$	—	$	17,586	$	(3,191)	$	(5,698)	$	8,697	$	1,061	$	9,758

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Cash Flows (Unaudited)


	Six months ended June 30,
(In millions)	2023		2022
Cash flows from operating activities
Net income (loss)	$	1,718	$	(4,690)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	291		206
Net amortization of net investment premiums, discounts and other	48		155

Net investment (income) loss (related party: 2023 – $(47) and 2022 – $12)	(60)		(267)
Net recognized (gains) losses on investments and derivatives (related party: 2023 – $(625) and 2022 – $183)	(1,420)		4,892
Policy acquisition costs deferred	(706)		(434)
Changes in operating assets and liabilities:
Accrued investment income (related party: 2023 – $(65) and 2022 – $(22))	(297)		(124)
Interest sensitive contract liabilities (related party: 2023 – $83 and 2022 – $(68))	2,080		(1,724)
Future policy benefits, market risk benefits and reinsurance recoverable (related party: 2023 – $(5) and 2022 – $4)	3,827		3,000
Funds withheld assets (related party: 2023 – $(163) and 2022 – $970)	(1,229)		4,622
Other assets and liabilities	154		(910)
Net cash provided by operating activities	4,406		4,726


Cash flows from investing activities
Sales, maturities and repayments of:
Available-for-sale securities (related party: 2023 – $698 and 2022 – $3,047)	6,045		14,494
Trading securities (related party: 2023 – $39 and 2022 – $79)	203		105
Equity securities	80		96
Mortgage loans (related party: 2023 – $23 and 2022 – $33)	1,533		1,829
Investment funds (related party: 2023 – $243 and 2022 – $769)	295		940
Derivative instruments and other investments (related party: 2023 – $0 and 2022 – $74)	2,936		2,064
Short-term investments (related party: 2023 – $637 and 2022 – $0)	2,624		114
Purchases of:
Available-for-sale securities (related party: 2023 – $(3,356) and 2022 – $(1,880))	(16,213)		(18,665)
Trading securities (related party: 2023 – $(602) and 2022 – $(152))	(767)		(267)
Equity securities (related party: 2023 – $0 and 2022 – $(13))	(26)		(74)
Mortgage loans (related party: 2023 – $0 and 2022 – $(364))	(8,700)		(7,832)
Investment funds (related party: 2023 – $(982) and 2022 – $(3,130))	(1,103)		(3,256)
Derivative instruments and other investments (related party: 2023 – $(45) and 2022 – $(124))	(3,551)		(1,335)
Short-term investments (related party: 2023 – $(1,478) and 2022 – $(33))	(1,899)		(271)
Consolidation of new variable interest entities	—		393
Deconsolidation of previously consolidated entities	(51)		(365)
Other investing activities, net	362		311
Net cash used in investing activities	(18,232)		(11,719)

			(Continued)
See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Condensed Consolidated Statements of Cash Flows (Unaudited)


	Six months ended June 30,
(In millions)	2023		2022
Cash flows from financing activities





Deposits on investment-type policies and contracts (related party: 2023 – $5 and 2022 – $38)	$	21,942	$	13,925
Withdrawals on investment-type policies and contracts (related party: 2023 – $(219) and 2022 – $(167))	(6,804)		(4,074)
Capital contributions from noncontrolling interests	—		711
Capital distributions to noncontrolling interests	(127)		—
Capital contributions from noncontrolling interests of consolidated variable interest entities	681		52
Net change in cash collateral posted for derivative transactions and securities to repurchase	3,138		(1,024)

Preferred stock dividends	(92)		(70)
Common stock dividends	(562)		(1,125)

Other financing activities, net	(198)		312
Net cash provided by financing activities	17,978		8,707
Effect of exchange rate changes on cash and cash equivalents	5		(20)
Net increase in cash and cash equivalents	4,157		1,694
Cash and cash equivalents at beginning of year1	8,769		10,429
Cash and cash equivalents at end of period1	$	12,926	$	12,123

Supplementary information
Non-cash transactions
Deposits on investment-type policies and contracts through reinsurance agreements (related party: 2023 – $11 and 2022 – $153)	$	57	$	719
Withdrawals on investment-type policies and contracts through reinsurance agreements (related party: 2023 – $893 and 2022 – $718)	6,906		3,944
Investments received from settlements on reinsurance agreements	98		20
Investments received from settlements on related party reinsurance agreements	65		—

Investments received from pension group annuity premiums	4,776		2,510





Assets contributed to consolidated VIEs	—		7,845
Distributions to parent	—		2,145

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.

(Concluded)

See accompanying notes to the unaudited condensed consolidated financial statements

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

1. Business, Basis of Presentation and Significant Accounting Policies

Athene Holding Ltd. (AHL), a Bermuda exempted company, together with its subsidiaries (collectively, Athene, we, our, us, or the Company), is a leading financial services company that specializes in issuing, reinsuring and acquiring retirement savings products in the United States (US) and internationally. We are a direct subsidiary of Apollo Global Management, Inc. (AGM, and together with its subsidiaries other than us or our subsidiaries, Apollo). See Note 3 – Business Combination for further information regarding our merger with Apollo.

We conduct business primarily through the following consolidated subsidiaries:

•Our non-US reinsurance subsidiaries, to which AHL’s other insurance subsidiaries and third-party ceding companies directly and indirectly reinsure a portion of their liabilities, including Athene Life Re Ltd. (ALRe), a Bermuda exempted company, Athene Annuity Re Ltd. (AARe) and Athene Life Re International Ltd. (ALReI); and

•Athene USA Corporation, an Iowa corporation (together with its subsidiaries, AUSA).

In addition, we consolidate certain variable interest entities (VIEs) for which we have determined we are the primary beneficiary. See Note 6 – Variable Interest Entities for further information on VIEs.

Consolidation and Basis of Presentation—We have prepared the accompanying condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (US GAAP) for interim financial information and the United States Securities and Exchange Commission’s rules and regulations for Form 10-Q and Article 10 of Regulation S-X. The accompanying condensed consolidated financial statements are unaudited and reflect all adjustments, consisting only of normal recurring items, considered necessary for fair statement of the results for the interim periods presented. All intercompany accounts and transactions have been eliminated. Interim operating results are not necessarily indicative of the results expected for the entire year.

For entities that are consolidated, but not wholly owned, we allocate a portion of the income or loss and corresponding equity to the owners other than us. We include the aggregate of the income or loss and corresponding equity that is not owned by us in noncontrolling interests in the condensed consolidated financial statements.

The condensed consolidated balance sheet as of December 31, 2022 has been derived from the audited financial statements, with necessary unaudited adjustments made for the implementation of targeted improvements to the accounting for long-duration contracts, and does not include all of the information and footnotes required by US GAAP for complete financial statements. Therefore, these condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2022. The preparation of financial statements requires the use of management estimates. Actual results may differ from estimates used in preparing the condensed consolidated financial statements.

Significant Accounting Policies

Reinsurance—We assume and cede insurance and investment contracts under coinsurance, funds withheld coinsurance (funds withheld) and modified coinsurance (modco). We follow reinsurance accounting for transactions that provide indemnification against loss or liability relating to insurance risk (risk transfer). To meet risk transfer requirements, a reinsurance agreement must transfer insurance risk arising from uncertainties about both underwriting and timing risks. Cessions under reinsurance do not discharge our obligations as the primary insurer unless the requirements of assumption reinsurance have been met. We generally have the right of offset on reinsurance contracts, but have elected to present reinsurance settlement amounts due to and from us on a gross basis.

For assets and liabilities ceded under reinsurance agreements, we generally apply the same measurement guidance for our directly issued or assumed contracts. Ceded amounts are recorded within reinsurance recoverable on the condensed consolidated balance sheets. For reinsurance of in-force contracts that pass risk transfer, the issue year used for the purpose of measuring the reinsurance recoverable is dependent on the effective date of the reinsurance agreement, which may differ from the issue year for the direct or assumed contract. The issue year informs the locked-in discount rate used for the purposes of interest accretion. This may result in different discount rates used for the direct or assumed reserves and ceded reserves when reinsuring an in-force block of insurance contracts. For flow reinsurance of insurance contracts that pass risk transfer, the contracts have the same cash flow assumptions as the direct or assumed contracts when the terms are consistent between those respective contracts and the ceded reinsurance agreement. When we recognize an immediate loss due to the present value of future benefits and expenses exceeding the present value of future gross premiums, a gain is recognized on the corresponding reinsurance recoverable to the extent it does not result in gain recognition at treaty inception. Likewise, where the direct or assumed reserve has been floored to zero, the corresponding reinsurance recoverable will be consistently set to zero. See –Future Policy Benefits below for further information.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Accounting for reinsurance requires the use of assumptions, particularly related to the future performance of the underlying business and the potential impact of counterparty credit risks. We attempt to minimize our counterparty credit risk through the structuring of the terms of our reinsurance agreements, including the use of trusts, and monitor credit ratings of counterparties for signs of declining credit quality. When a ceding company does not report information on a timely basis, we record accruals based on the best available information at the time, which includes the reinsurance agreement terms and historical experience. We periodically compare actual and anticipated experience to the assumptions used to establish reinsurance assets and liabilities.

Assets and liabilities assumed or ceded under coinsurance, funds withheld or modco are presented gross on the condensed consolidated balance sheets. For investment contracts, the change in the direct or assumed and ceded reserves are presented net in interest sensitive contract benefits on the condensed consolidated statements of income (loss). For insurance contracts, the change in the direct or assumed and ceded reserves and benefits are presented net in future policy and other policy benefits on the condensed consolidated statements of income (loss), except for changes related to the discount rate which are presented net in other comprehensive income (loss) (OCI) on the condensed consolidated statements of comprehensive income (loss). For market risk benefits, the change in the direct or assumed and ceded reserves are presented net in market risk benefits remeasurement (gains) losses on the condensed consolidated statements of income (loss), except for changes related to instrument-specific credit risk on direct and assumed contracts which are presented net in OCI on the condensed consolidated statements of comprehensive income (loss).

For the reinsurance of existing in-force blocks that transfer significant insurance risk, the difference between the assets received or paid and the liabilities assumed or ceded represents the net cost of reinsurance at the inception of the reinsurance agreement. The net cost of reinsurance is amortized on a basis consistent with the methodologies and assumptions used to amortize deferred acquisition costs (DAC) and deferred sales inducements (DSI).

Deferred Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired

Deferred Acquisition Costs and Deferred Sales Inducements – Costs related directly to the successful acquisition of new, or the renewal of existing, insurance or investment contracts are deferred. These costs consist of commissions and policy issuance costs, as well as sales inducements credited to policyholder account balances, and are included in deferred acquisition costs, deferred sales inducements and value of business acquired on the condensed consolidated balance sheets. These costs are not capitalized until they are incurred.

Deferred costs related to universal life-type policies and investment contracts with significant revenue streams from sources other than investment of the policyholder funds are grouped into cohorts based on issue year and contract type and amortized on a constant level basis over the expected term of the related contracts. The cohorts and assumptions used for the amortization of deferred costs are consistent with those used in estimating the related liabilities for these contracts. The constant level basis generally is the initial premium or deposit and is projected based on assumptions related to policyholder behavior, including lapses and mortality, over the expected term of the contracts. Each reporting period, we replace expected experience with actual experience to determine the related amortization expense. Changes to projected experience are recognized in amortization expense prospectively over the remaining contract term. Amortization of DAC and DSI is included in amortization of deferred acquisition costs, deferred sales inducements and value of business acquired on the condensed consolidated statements of income (loss).

Deferred costs related to investment contracts without significant revenue streams from sources other than investment of the policyholder funds are amortized using the effective interest method. The effective interest method amortizes the deferred costs by discounting the future liability cash flows at a break-even rate. The break-even rate is solved for such that the present value of future liability cash flows is equal to the net liability at the inception of the contract. The deferred costs represent the difference between the net and gross liability and the change relates to amortization for the period.

Value of Business Acquired (VOBA) – We establish VOBA for blocks of insurance contracts acquired through the acquisition of insurance entities and through application of pushdown accounting related to our merger with AGM. We record the fair value of the liabilities assumed in two components: reserves and VOBA. Reserves are established using our best estimate assumptions as of the business combination date. VOBA is the difference between the fair value of the liabilities and the reserves. VOBA can be either positive or negative and is amortized in relation to respective policyholder liabilities. Significant assumptions that impact VOBA amortization are consistent with those that impact the measurement of policyholder liabilities. We perform periodic tests to determine if positive VOBA remains recoverable. If we determine that positive VOBA is not recoverable, we would record a cumulative charge to the current period. Any negative VOBA is recorded to the same financial statement line on the condensed consolidated balance sheets as the associated reserves. Positive VOBA is recorded in deferred acquisition costs, deferred sales inducements and value of business acquired on the condensed consolidated balance sheets.

See Note 8 – Deferred Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired for further information.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Interest Sensitive Contract Liabilities—Universal life-type policies and investment contracts include traditional deferred annuities, indexed annuities consisting of fixed indexed and index-linked variable annuities in the accumulation phase, funding agreements, immediate annuities without significant mortality risk (which include pension group annuities without life contingencies), universal life insurance, and other investment contracts inclusive of assumed endowments without significant mortality risk. We carry liabilities for traditional deferred annuities, indexed annuities, funding agreements and universal life insurance at the account balances without reduction for potential surrender or withdrawal charges, except for a block of universal life business ceded to Global Atlantic Financial Group Limited (together with its subsidiaries, Global Atlantic), which we carry at fair value. Liabilities for immediate annuities without significant mortality risk are calculated as the present value of future liability cash flows and policy maintenance expenses discounted at contractual interest rates. Certain of our contracts are offered with additional contract features that meet the definition of a market risk benefit. See –Market Risk Benefits below for further information.

Unearned revenue liabilities are established when amounts are assessed against the policyholder for services to be provided in future periods. These balances are amortized consistent with the methodologies and assumptions used to amortize DAC and DSI.

Changes in interest sensitive contract liabilities, excluding deposits and withdrawals, are recorded in interest sensitive contract benefits or product charges on the condensed consolidated statements of income (loss). Interest sensitive contract liabilities are not reduced for amounts ceded under reinsurance agreements which are reported as reinsurance recoverable on the condensed consolidated balance sheets.

Future Policy Benefits—We issue contracts classified as long-duration, which include term and whole life, accident and health, disability, and immediate annuities with life contingencies (which include pension group annuities with life contingencies). Liabilities for nonparticipating long-duration contracts are established as the estimated present value of benefits we expect to pay to or on behalf of the policyholder and related expenses less the present value of the net premiums to be collected, referred to as the net premium ratio. The contracts are grouped into cohorts based on issue year and contract type, with an exception for pension group annuities, which are generally assessed at the group annuity contract level. Contracts with different issuance years are not combined. Contracts acquired in a business combination are grouped into a single cohort by contract type, except for pension group annuities, which follow the group annuity contract level.

Liabilities for nonparticipating long-duration contracts are established using accepted actuarial valuation methods which require the use of assumptions related to discount rate, expenses, longevity, mortality, morbidity, persistency and other policyholder behavior. We base certain key assumptions, such as longevity, mortality and morbidity, on industry standard data adjusted to align with actual company experience, if needed. We have elected to use expense assumptions that are locked in at issuance for each cohort. All other cash flow assumptions are established at contract issuance and reviewed annually or more frequently if actual experience suggests a revision is necessary. The effects of changes in cash flow assumptions impacting the net premium ratio are recorded as remeasurement changes in the period in which they are made. As cash flow assumptions are reviewed at least annually, there is no provision for adverse deviation included within the liability.

Actual experience is recognized in the period in which the experience arises. Actual experience is then incorporated into the net premium ratio for all products and cohorts on a quarterly basis. When the net premium ratio is revised, whether to incorporate actual experience each reporting period or for the review of cash flow assumptions, the liability is recalculated as of the beginning of the period, discounted at the original contract issuance discount rate, and compared with the carrying amount of the liability as of the same date to determine the current period change. The current period change in the liability is recognized as a remeasurement gain or loss.

To the extent the present value of benefits and expenses exceeds the present value of gross premiums, we will cap the net premium ratio at 100% by increasing the corresponding liability and recognizing an immediate loss through the condensed consolidated statements of income (loss). The liability is never recorded at an amount less than zero for the cohort.

The liability for nonparticipating long-duration contracts is discounted using an upper-medium grade fixed income instrument yield aligned to the duration of the liability. In determining reference portfolio of instruments, we have used a single A equivalent level rate and maximized the use of observable data to the extent possible for the duration of our liabilities. The discount rate is required to be updated at the end of each reporting period for the remeasurement of the liability but is locked-in for each cohort for the purpose of interest accretion expense.

Changes in the value of the liability for nonparticipating long-duration contracts due to changes in the discount rate are recognized as a component of OCI on the condensed consolidated statements of comprehensive income (loss). The change in the liability for the remeasurement gain or loss and all other changes in the liability are recorded in future policy and other policy benefits on the condensed consolidated statements of income (loss).

Future policy benefits include liabilities for no-lapse guarantees on universal life insurance and fixed indexed universal life insurance that do not meet the criteria to be classified and accounted for as a market risk benefit. We establish future policy benefits for no-lapse guarantees by estimating the expected value of death benefits paid after policyholder account balances have been exhausted. We recognize these benefits proportionally over the life of the contracts based on total actual and expected assessments. The methods we use to estimate the liabilities have assumptions about policyholder behavior, mortality, expected yield on investments supporting the liability and market conditions affecting policyholder account balance growth.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

For the liabilities associated with no-lapse guarantees, each reporting period we update expected excess benefits and assessments with actual excess benefits and assessments and adjust the liability balances due to the OCI effects of unrealized investment gains and losses on available-for-sale (AFS) securities. We also periodically revise the key assumptions used in the calculation of the liabilities that result in revisions to the expected excess benefits and assessments. The effects of changes in assumptions are recorded as unlocking in the period in which the changes are made. Changes in the liabilities associated with no-lapse guarantees, other than the adjustment for the OCI effects of unrealized investment gains and losses on AFS securities, are recorded in future policy and other policy benefits on the condensed consolidated statements of income (loss).

Future policy benefits are not reduced for amounts ceded under reinsurance agreements which are reported as reinsurance recoverable on the condensed consolidated balance sheets.

Market Risk Benefits—Market risk benefits represent contracts or contract features that both provide protection to the contract holder from, and expose the insurance entity to, other-than-nominal capital market risk. We issue and reinsure deferred annuity contracts which contain guaranteed lifetime withdrawal benefits (GLWB) and guaranteed minimum death benefit (GMDB) riders that meet the criteria for, and are classified as, market risk benefits.

Market risk benefits are measured at fair value at the contract level and may be recorded as a liability or an asset, which are included in market risk benefits or other assets, respectively, on the condensed consolidated balance sheets. Multiple market risk benefits on a contract are treated as a single, compound market risk benefit. At contract inception, we assess the fees and assessments that are collectible from the policyholder and allocate them to the extent they are attributable to the market risk benefit. These attributed fees are used in the valuation of the market risk benefits and are never negative or exceed total explicit fees collectible from the policyholder. If the fees are sufficient to cover the projected benefits, a non-option based valuation model is used. If the fees are insufficient to cover the projected benefits, an option-based valuation model is used to compute the market risk benefit liability at contract inception, with an equal and offsetting adjustment recognized in interest sensitive contract liabilities.

Changes in fair value of market risk benefits are recorded in market risk benefits remeasurement (gains) losses on the condensed consolidated statements of income (loss), excluding portions attributed to changes in instrument-specific credit risk, which are recorded in OCI on the condensed consolidated statements of comprehensive income (loss). Market risk benefits are not reduced for market risk benefits ceded under reinsurance agreements. Ceded market risk benefits are measured at fair value and recorded within reinsurance recoverable on the condensed consolidated balance sheets.

Upon annuitization of the contract or the extinguishment of the account balance, the market risk benefit, related annuity contract and unamortized deferred costs are derecognized, including amounts within AOCI. A payout annuity is then established for GLWBs.

Recognition of Revenues and Related Expenses—Revenues for universal life-type policies and investment contracts, including surrender and market value adjustments, costs of insurance, policy administration, GMDB, GLWB and no-lapse guarantee charges, are earned when assessed against policyholder account balances during the period. Interest credited to policyholder account balances and the change in fair value of embedded derivatives within fixed indexed annuity contracts is included in interest sensitive contract benefits on the condensed consolidated statements of income (loss).

Premiums for long-duration contracts, including products with fixed and guaranteed premiums and benefits, are recognized as revenue when due from policyholders. When premiums are due over a significantly shorter period than the period over which benefits are provided, such as immediate annuities with life contingencies (which includes pension group annuities), a deferred profit liability is established equal to the excess of the gross premium over the net premium. The deferred profit liability is recognized in future policy benefits on the condensed consolidated balance sheets and amortized into income in relation to applicable policyholder liabilities through future policy and other policy benefits on the condensed consolidated statements of income (loss).

When the net premium ratio for the corresponding future policy benefit is updated for actual experience and changes to projected cash flow assumptions, the deferred profit liability is retrospectively recalculated from the contract issuance date through the beginning of the current reporting period. The revised deferred profit liability is compared to the beginning of the period carrying amount to determine the change to be recognized as a remeasurement gain or loss within future policy and other policy benefits on the condensed consolidated statements of income (loss). Unlike the related future policy benefit, the deferred profit liability will not be remeasured for changes in discount rates each reporting period. Negative VOBA balances associated with payout contracts involving life contingencies, including pension group annuities, are accounted for in a manner similar to the deferred profit liability.

All insurance-related revenue is reported net of reinsurance ceded.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Recently Issued Accounting Pronouncements

Investments – Equity Method and Joint Ventures (Accounting Standards Update (ASU) 2023-02)

The amendments in this update introduce the option of applying the proportional amortization method (PAM) to account for investments made primarily for the purpose of receiving income tax credits or other income tax benefits when certain requirements are met. Currently, PAM only applies to low-income housing tax credit (LIHTC) investments. The guidance is effective for us on January 1, 2024; however, early adoption is permitted. We are currently evaluating the impact of the new pronouncement.

Fair Value Measurement — Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (ASU 2022-03)

This amendment clarifies guidance that a restriction that is a characteristic of the holding entity, rather than a characteristic of the equity security itself, should not be considered in its fair value measurement. As a result, we are required to measure the fair value of equity securities subject to contractual restrictions attributable to the holding entity on the basis of the market price of the same equity security without those contractual restrictions. Companies are not permitted to recognize a contractual sale restriction attributable to the holding entity as a separate unit of account. The guidance also requires disclosures for these equity securities. The guidance is effective for us on January 1, 2024; however, early adoption is permitted. We will apply the guidance prospectively and recognize in earnings any adjustments required as a result of the adoption. We are currently evaluating the impact of the new pronouncement.

Adopted Accounting Pronouncements

Insurance – Targeted Improvements to the Accounting for Long-Duration Contracts (ASU 2020-11, ASU 2019-09, ASU 2018-12)

These updates amend four key areas pertaining to the accounting and disclosures for long-duration insurance and investment contracts and are commonly referred to as long-duration targeted improvements (LDTI).

•The update requires cash flow assumptions used to measure the liability for future policy benefits to be updated at least annually and no longer allows a provision for adverse deviation. The remeasurement of the liability associated with the update of assumptions is required to be recognized in net income. Loss recognition testing is eliminated for traditional and limited-payment contracts. The update also requires the discount rate used in measuring the liability to be an upper-medium grade fixed income instrument yield, which is to be updated at each reporting date. The change in liability due to changes in the discount rate is to be recognized in other comprehensive income.

•The update simplifies the amortization of DAC and other balances amortized in proportion to premiums, gross profits or gross margins, requiring such balances to be amortized on a constant level basis over the expected term of the contracts. Deferred costs are required to be written off for unexpected contract terminations but are not subject to impairment testing.

•The update requires certain contract features meeting the definition of market risk benefits to be measured at fair value. Among the features included in this definition are GLWB and GMDB riders attached to our annuity products. The change in fair value of the market risk benefits is to be recognized in net income, excluding the portion attributable to changes in instrument-specific credit risk which is recognized in other comprehensive income.

•The update also introduces disclosure requirements around the liability for future policy benefits, policyholder account balances, market risk benefits, separate account liabilities and deferred acquisition costs. This includes disaggregated rollforwards of these balances and information about significant inputs, judgments, assumptions and methods used in their measurement.

We adopted LDTI as of January 1, 2023 and, for all provisions of the update, applied a retrospective transition approach using a transition date of January 1, 2022, the date of our merger with AGM. At the merger date, VOBA balances were established as the difference between the fair value of the liabilities and the reserves established as of this date. Upon transition to LDTI, the liability for future policy benefits and contractual features that meet the criteria for market risk benefits were adjusted to conform to LDTI, with an offsetting adjustment made to positive or negative VOBA. No adjustments were recorded to AOCI or retained deficit as of the transition date. See Note 2 – Adoption of Accounting Pronouncement for the effects of LDTI adoption on our 2022 condensed consolidated financial statements.

Reference Rate Reform (Topic 848) (Accounting Standards Update (ASU) 2022-06, ASU 2021-01, ASU 2020-04)

We adopted ASU 2020-04 and ASU 2021-01 and elected to apply certain of the practical expedients related to contract modifications, hedge accounting relationships, and derivative modifications pertaining to discounting, margining, or contract price alignment. The main purpose of the practical expedients is to ease the administrative burden of accounting for contracts impacted by reference rate reform, and these elections did not have, and are not expected to have, a material impact on the consolidated financial statements. ASU 2022-06 amended and deferred the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which we will no longer be permitted to apply the expedients provided in Topic 848. We will continue to evaluate the impact of reference rate reform on contract modifications and hedging relationships.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

2. Adoption of Accounting Pronouncement

The following table summarizes future policy benefits and changes to the liability:


(In millions)	Traditional deferred annuities		Indexed annuities		Payout annuities		Reconciling items1		Total
Balance as of January 1, 2022	$	221	$	5,389	$	32,872	$	8,632	$	47,114
Change in discount rate assumptions	—		—		2,406		—		2,406
Adjustment for removal of balances related to market risk benefits	(221)		(5,389)		—		—		(5,610)
Adjustment for offsetting balance in negative VOBA2	—		—		—		(2,428)		(2,428)
Adjusted balance as of January 1, 2022	$	—	$	—	$	35,278	$	6,204	$	41,482

1 Reconciling items primarily include negative VOBA associated with our liability for future policy benefits, as well as reserves for our immaterial lines of business including term and whole life, accident and health and disability, as well as other insurance benefit reserves for our no-lapse guarantees with universal life contracts, all of which are fully ceded.
2 Uneliminated adjustments were recorded to positive VOBA within deferred acquisition costs, deferred sales inducements and value of business acquired on the condensed consolidated balance sheets.

Adjustments to the deferred profit liability were not required as these balances were set to zero on the merger date. Since the liability for future policy benefits was measured at fair value on the merger date, there were no instances upon transition in which net premiums exceeded gross premiums which would have required an immediate loss to be recognized in net income.

The following table presents the net liability position of market risk benefits:


(In millions)	Traditional deferred annuities		Indexed annuities		Total
Balance as of January 1, 2022	$	—	$	—	$	—
Adjustment for addition of existing balances1	221		5,389		5,610
Adjustment to positive VOBA due to fair value adjustment for market risk benefits2	32		(1,165)		(1,133)
Adjustment to negative VOBA due to fair value adjustment for market risk benefits3	—		(30)		(30)
Adjusted balance as of January 1, 2022	$	253	$	4,194	$	4,447

1 Previously recorded within future policy benefits on the condensed consolidated balance sheets.
2 Previously recorded within deferred acquisition costs, deferred sales inducements and value of business acquired on the condensed consolidated balance sheets.
3 Previously recorded within interest sensitive contract liabilities on the condensed consolidated balance sheets.

The following table represents market risk benefits by asset and liability positions:


(In millions)	Asset1		Liability		Net liability
Traditional deferred annuities	$	—	$	253	$	253
Indexed annuities	366		4,560		4,194
Adjusted balance as of January 1, 2022	$	366	$	4,813	$	4,447

1 Included in other assets on the condensed consolidated balance sheets.

The following table summarizes the change in deferred acquisition costs, deferred sales inducements and value of business acquired:


(In millions)	VOBA
Balance as of January 1, 2022	$	4,527
Change in discount rate assumptions for future policy benefits	(22)
Fair value adjustment of market risk benefits	(1,133)
Adjusted balance as of January 1, 2022	$	3,372

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following represents the effects of LDTI adoption on the applicable financial statement lines of our condensed consolidated balance sheet:


	December 31, 2022
(In millions)	Reported		Adoption		Adjusted
Assets
Reinsurance recoverable	$	4,367	$	(9)	$	4,358
Deferred acquisition costs, deferred sales inducements and value of business acquired	5,576		(1,110)		4,466
Other assets	9,690		(997)		8,693
Total assets	$	246,047	$	(2,116)	$	243,931

Liabilities and Equity
Liabilities
Interest sensitive contract liabilities	$	173,653	$	(37)	$	173,616
Future policy benefits	55,328		(13,218)		42,110
Market risk benefits	—		2,970		2,970
Total liabilities	243,667		(10,285)		233,382
Equity
Retained deficit	(4,892)		1,252		(3,640)
Accumulated other comprehensive income (loss)	(12,311)		4,990		(7,321)
Total Athene Holding Ltd. shareholders’ equity	916		6,242		7,158
Noncontrolling interests	1,464		1,927		3,391
Total equity	2,380		8,169		10,549
Total liabilities and equity	$	246,047	$	(2,116)	$	243,931

The following represents the effects of LDTI adoption on the applicable financial statement lines of our condensed consolidated statements of income (loss):


	Three months ended March 31, 2022
(In millions)	Reported		Adoption		Adjusted
Revenues
Investment related gains (losses)	$	(4,200)	$	(12)	$	(4,212)
Total revenues	(269)		(12)		(281)
Benefits and expenses
Interest sensitive contract benefits	(41)		(58)		(99)
Future policy and other policy benefits	2,085		99		2,184
Market risk benefits remeasurement (gains) losses	—		(622)		(622)
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	125		(27)		98
Policy and other operating expenses	335		3		338
Total benefits and expenses	2,504		(605)		1,899
Income (loss) before income taxes	(2,773)		593		(2,180)
Income tax expense (benefit)	(407)		123		(284)
Net income (loss)	(2,366)		470		(1,896)
Less: Net income (loss) attributable to noncontrolling interests	(883)		2		(881)
Net income (loss) attributable to Athene Holding Ltd. shareholders	(1,483)		468		(1,015)
Less: Preferred stock dividends	35		—		35
Net income (loss) available to Athene Holding Ltd. common shareholder	$	(1,518)	$	468	$	(1,050)

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2022
(In millions)	Reported		Adoption		Adjusted
Revenues
Total revenues	$	1,526	$	—	$	1,526
Benefits and expenses
Interest sensitive contract benefits	(662)		(90)		(752)
Future policy and other policy benefits	7,694		266		7,960
Market risk benefits remeasurement (gains) losses	—		(1,231)		(1,231)
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	250		(44)		206
Policy and other operating expenses	693		2		695
Total benefits and expenses	7,975		(1,097)		6,878
Income (loss) before income taxes	(6,449)		1,097		(5,352)
Income tax expense (benefit)	(891)		229		(662)
Net income (loss)	(5,558)		868		(4,690)
Less: Net loss attributable to noncontrolling interests	(1,955)		(15)		(1,970)
Net income (loss) attributable to Athene Holding Ltd. shareholders	(3,603)		883		(2,720)
Less: Preferred stock dividends	70		—		70
Net income (loss) available to Athene Holding Ltd. common shareholder	$	(3,673)	$	883	$	(2,790)


	Nine months ended September 30, 2022
(In millions)	Reported		Adoption		Adjusted
Revenues
Investment related gains (losses)	$	(12,812)	$	1	$	(12,811)
Total revenues	3,835		1		3,836
Benefits and expenses
Interest sensitive contract benefits	(573)		(8)		(581)
Future policy and other policy benefits	10,988		242		11,230
Market risk benefits remeasurement (gains) losses	—		(1,689)		(1,689)
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	375		(57)		318
Policy and other operating expenses	1,081		2		1,083
Total benefits and expenses	11,871		(1,510)		10,361
Income (loss) before income taxes	(8,036)		1,511		(6,525)
Income tax expense (benefit)	(1,101)		318		(783)
Net income (loss)	(6,935)		1,193		(5,742)
Less: Net income (loss) attributable to noncontrolling interests	(2,431)		(4)		(2,435)
Net income (loss) attributable to Athene Holding Ltd. shareholders	(4,504)		1,197		(3,307)
Less: Preferred stock dividends	105		—		105
Net income (loss) available to Athene Holding Ltd. common shareholder	$	(4,609)	$	1,197	$	(3,412)

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Year ended December 31, 2022
(In millions)	Reported		Adoption		Adjusted
Revenues
Total revenues	$	7,623	$	—	$	7,623
Benefits and expenses
Interest sensitive contract benefits	541		(3)		538
Future policy and other policy benefits	12,310		155		12,465
Market risk benefits remeasurement (gains) losses	—		(1,657)		(1,657)
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	509		(65)		444
Policy and other operating expenses	1,493		2		1,495
Total benefits and expenses	14,853		(1,568)		13,285
Income (loss) before income taxes	(7,230)		1,568		(5,662)
Income tax expense (benefit)	(976)		330		(646)
Net income (loss)	(6,254)		1,238		(5,016)
Less: Net loss attributable to noncontrolling interests	(2,092)		(14)		(2,106)
Net income (loss) attributable to Athene Holding Ltd. shareholders	(4,162)		1,252		(2,910)
Less: Preferred stock dividends	141		—		141
Net income (loss) available to Athene Holding Ltd. common shareholder	$	(4,303)	$	1,252	$	(3,051)

The following represents the effects of LDTI adoption on the applicable financial statement lines of our condensed consolidated statements of comprehensive income (loss):


	Three months ended March 31, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(2,366)	$	470	$	(1,896)
Other comprehensive income (loss), before tax
Unrealized investment gains (losses) on available-for-sale securities	(6,430)		(267)		(6,697)
Remeasurement gains (losses) on future policy benefits related to discount rate	—		3,562		3,562
Remeasurement gains (losses) on market risk benefits related to credit risk	—		397		397
Foreign currency translation and other adjustments	4		(6)		(2)
Other comprehensive income (loss), before tax	(6,555)		3,686		(2,869)
Income tax expense (benefit) related to other comprehensive income (loss)	(1,170)		555		(615)
Other comprehensive income (loss)	(5,385)		3,131		(2,254)
Comprehensive income (loss)	(7,751)		3,601		(4,150)
Less: Comprehensive income (loss) attributable to noncontrolling interests	(1,594)		777		(817)
Comprehensive income (loss) attributable to Athene Holding Ltd. shareholders	$	(6,157)	$	2,824	$	(3,333)


	Six months ended June 30, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(5,558)	$	868	$	(4,690)
Other comprehensive income (loss), before tax
Unrealized investment gains (losses) on available-for-sale securities	(13,703)		(547)		(14,250)
Remeasurement gains (losses) on future policy benefits related to discount rate	—		6,459		6,459
Remeasurement gains (losses) on market risk benefits related to credit risk	—		576		576
Foreign currency translation and other adjustments	(54)		(27)		(81)
Other comprehensive income (loss), before tax	(13,805)		6,461		(7,344)
Income tax expense (benefit) related to other comprehensive income (loss)	(2,453)		960		(1,493)
Other comprehensive income (loss)	(11,352)		5,501		(5,851)
Comprehensive income (loss)	(16,910)		6,369		(10,541)
Less: Comprehensive income (loss) attributable to noncontrolling interests	(3,520)		1,397		(2,123)
Comprehensive income (loss) attributable to Athene Holding Ltd. shareholders	$	(13,390)	$	4,972	$	(8,418)

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Nine months ended September 30, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(6,935)	$	1,193	$	(5,742)
Other comprehensive income (loss), before tax
Unrealized investment gains (losses) on available-for-sale securities	(19,414)		(764)		(20,178)
Remeasurement gains (losses) on future policy benefits related to discount rate	—		8,833		8,833
Remeasurement gains (losses) on market risk benefits related to credit risk	—		524		524
Foreign currency translation and other adjustments	(13)		(59)		(72)
Other comprehensive income (loss), before tax	(19,555)		8,534		(11,021)
Income tax expense (benefit) related to other comprehensive income (loss)	(3,444)		1,224		(2,220)
Other comprehensive income (loss)	(16,111)		7,310		(8,801)
Comprehensive income (loss)	(23,046)		8,503		(14,543)
Less: Comprehensive income (loss) attributable to noncontrolling interests	(4,787)		2,024		(2,763)
Comprehensive income (loss) attributable to Athene Holding Ltd. shareholders	$	(18,259)	$	6,479	$	(11,780)


	Year ended December 31, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(6,254)	$	1,238	$	(5,016)
Other comprehensive income (loss), before tax
Unrealized investment gains (losses) on available-for-sale securities	(17,457)		(699)		(18,156)
Remeasurement gains (losses) on future policy benefits related to discount rate	—		8,425		8,425
Remeasurement gains (losses) on market risk benefits related to credit risk	—		366		366
Foreign currency translation and other adjustments	(16)		(11)		(27)
Other comprehensive income (loss), before tax	(17,471)		8,081		(9,390)
Income tax expense (benefit) related to other comprehensive income (loss)	(3,083)		1,150		(1,933)
Other comprehensive income (loss)	(14,388)		6,931		(7,457)
Comprehensive income (loss)	(20,642)		8,169		(12,473)
Less: Comprehensive income (loss) attributable to noncontrolling interests	(4,169)		1,927		(2,242)
Comprehensive income (loss) attributable to Athene Holding Ltd. shareholders	$	(16,473)	$	6,242	$	(10,231)

We made corresponding adjustments to the condensed consolidated statements of equity for the relevant periods to reflect the changes to net loss and comprehensive loss, as presented above.

The following represents the effects of LDTI adoption on the applicable financial statement lines of our condensed consolidated statements of cash flows:


	Three months ended March 31, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(2,366)	$	470	$	(1,896)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	125		(27)		98


Net recognized (gains) losses on investments and derivatives	1,813		12		1,825

Changes in operating assets and liabilities:

Interest sensitive contract liabilities	(480)		(68)		(548)
Future policy benefits, market risk benefits and reinsurance recoverable	(266)		(510)		(776)

Other assets and liabilities	(734)		123		(611)
Net cash provided by operating activities	155		—		155
Net cash used in investing activities	(6,165)		—		(6,165)
Net cash provided by financing activities	5,463		—		5,463
Effect of exchange rate changes on cash and cash equivalents	(4)		—		(4)
Net decrease in cash and cash equivalents	(551)		—		(551)
Cash and cash equivalents at beginning of year1	10,429		—		10,429
Cash and cash equivalents at end of period1	$	9,878	$	—	$	9,878

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(5,558)	$	868	$	(4,690)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	250		(44)		206




Changes in operating assets and liabilities:

Interest sensitive contract liabilities	(1,604)		(120)		(1,724)
Future policy benefits, market risk benefits and reinsurance recoverable	3,933		(933)		3,000

Other assets and liabilities	(1,139)		229		(910)
Net cash provided by operating activities	4,726		—		4,726
Net cash used in investing activities	(11,719)		—		(11,719)
Net cash provided by financing activities	8,707		—		8,707
Effect of exchange rate changes on cash and cash equivalents	(20)		—		(20)
Net increase in cash and cash equivalents	1,694		—		1,694
Cash and cash equivalents at beginning of year1	10,429		—		10,429
Cash and cash equivalents at end of period1	$	12,123	$	—	$	12,123

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.


	Nine months ended September 30, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(6,935)	$	1,193	$	(5,742)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	375		(57)		318


Net recognized (gains) losses on investments and derivatives	5,958		(1)		5,957

Changes in operating assets and liabilities:

Interest sensitive contract liabilities	(2,002)		(50)		(2,052)
Future policy benefits, market risk benefits and reinsurance recoverable	5,240		(1,403)		3,837

Other assets and liabilities	(1,586)		318		(1,268)
Net cash provided by operating activities	6,077		—		6,077
Net cash used in investing activities	(22,338)		—		(22,338)
Net cash provided by financing activities	17,115		—		17,115
Effect of exchange rate changes on cash and cash equivalents	(18)		—		(18)
Net increase in cash and cash equivalents	836		—		836
Cash and cash equivalents at beginning of year1	10,429		—		10,429
Cash and cash equivalents at end of period1	$	11,265	$	—	$	11,265

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Year ended December 31, 2022
(In millions)	Reported		Adoption		Adjusted
Net income (loss)	$	(6,254)	$	1,238	$	(5,016)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Amortization of deferred acquisition costs, deferred sales inducements and value of business acquired	509		(65)		444




Changes in operating assets and liabilities:

Interest sensitive contract liabilities	(1,269)		(68)		(1,337)
Future policy benefits, market risk benefits and reinsurance recoverable	5,339		(1,438)		3,901

Other assets and liabilities	(1,527)		333		(1,194)
Net cash provided by operating activities	6,258		—		6,258
Net cash used in investing activities	(34,375)		—		(34,375)
Net cash provided by financing activities	26,472		—		26,472
Effect of exchange rate changes on cash and cash equivalents	(15)		—		(15)
Net decrease in cash and cash equivalents	(1,660)		—		(1,660)
Cash and cash equivalents at beginning of year1	10,429		—		10,429
Cash and cash equivalents at end of year1	$	8,769	$	—	$	8,769

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.

3. Business Combination

On January 1, 2022, we completed our merger with Apollo and are a direct subsidiary of AGM. At the closing of the merger, each issued and outstanding AHL Class A common share (other than shares held by Apollo, the Apollo Operating Group (AOG) or the respective direct or indirect wholly owned subsidiaries of Athene or the AOG) was converted automatically into 1.149 shares of AGM common shares and any cash paid in lieu of fractional AGM common shares. In connection with the merger, AGM issued to AHL Class A common shareholders 158.2 million AGM common shares in exchange for 137.6 million AHL Class A common shares that were issued and outstanding as of the acquisition date, exclusive of the 54.6 million shares previously held by Apollo immediately before the acquisition date.

The consideration was calculated based on historical AGM’s December 31, 2021 closing share price multiplied by the AGM common shares issued in the share exchange, as well as the fair value of stock-based compensation awards replaced, fair value of warrants converted to AGM common shares and other equity consideration, and effective settlement of pre-existing relationships and other consideration.

The following represents the calculation of consideration:


(In millions, except exchange ratio and share price data)	Consideration
AHL common shares purchased	138
Exchange ratio	1.149
Shares of common stock issued in exchange	158
AGM Class A shares closing price	$	72.43
Total merger consideration at closing	$	11,455
Fair value of estimated RSUs, options and warrants assumed and other equity consideration	699
Effective settlement of pre-existing relationships	896
Total merger consideration	13,050
Fair value of AHL common shares previously held by Apollo and other adjustments	4,554
Total AHL equity value held by AGM	17,604
Fair value of preferred stock	2,666
Noncontrolling interests	2,276
Total AHL equity value	$	22,546

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following represents the calculation of goodwill and fair value amounts recognized:


(In millions)	Fair value and goodwill calculation
Merger consideration	$	13,050
Fair value of AHL common shares previously held by Apollo and other adjustments	4,554
Total AHL equity value held by AGM	17,604

Assets
Investments	$	176,015
Cash and cash equivalents	9,479
Restricted cash	796
Investment in related parties	33,863

Reinsurance recoverable	4,977
VOBA	3,372
Other assets	6,115
Assets of consolidated variable interest entities	3,635
Estimated fair value of total assets acquired by AGM	238,252
Liabilities
Interest sensitive contract liabilities	160,241
Future policy benefits	41,482
Market risk benefits	4,813
Debt	3,295

Payables for collateral on derivatives and securities to repurchase	7,044
Other liabilities	2,443
Liabilities of consolidated variable interest entities	461
Estimated fair value of total liabilities assumed by AGM	219,779
Identifiable net assets	18,473
Less: Fair value of preferred stock	2,666
Less: Fair value of noncontrolling interests	2,276
Estimated fair value of net assets acquired by AGM, excluding goodwill	13,531
Goodwill attributable to AHL	$	4,073

As part of pushdown accounting, we recorded the calculated goodwill based on the amount that our AHL equity value to be held by AGM exceeded the fair value of identifiable net assets less the amounts attributable to fair values of preferred stock and noncontrolling interests. Goodwill is primarily attributable to the scale, skill sets, operations, and synergies that can be achieved subsequent to the merger. The goodwill recorded is not expected to be deductible for tax purposes.

We also recorded VOBA and other identifiable intangible assets. Other identifiable intangible assets are included in other assets on the condensed consolidated balance sheets, as follows:


Distribution channels						These assets are valued using the excess earnings method, which derives value based on the present value of the cash flow attributable to the distribution channels, less returns for contributory assets. Amortization of these assets is on a straight-line basis.
Trade name						This represents the Athene trade name and was valued using the relief-from-royalty method considering publicly available third-party trade name royalty rates as well as expected premiums generated by the use of the trade name over its anticipated life. Amortization of this asset is on a straight-line basis.
Insurance licenses						Licenses are protected through registration and were valued using the market approach based on third-party market transactions from which the prices paid for state insurance licenses could be derived. These assets are not amortized.

The fair value and weighted average estimated useful life of identifiable intangible assets consists of the following:


	Fair value (in millions)		Weighted average useful life (in years)
VOBA	$	3,372	7
Distribution channels	1,870		18
Trade name	160		20
Insurance licenses	26		Indefinite
Total	$	5,428

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

4. Investments

AFS Securities—Our AFS investment portfolio includes bonds, collateralized loan obligations (CLO), asset-backed securities (ABS), commercial mortgage-backed securities (CMBS), residential mortgage-backed securities (RMBS) and redeemable preferred stock. Our AFS investment portfolio includes related party investments that are primarily comprised of investments over which Apollo can exercise significant influence. These investments are presented as investments in related parties on the condensed consolidated balance sheets, and are separately disclosed below.

The following table represents the amortized cost, allowance for credit losses, gross unrealized gains and losses and fair value of our AFS investments by asset type:


	June 30, 2023
(In millions)	Amortized Cost		Allowance for Credit Losses		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
AFS securities
US government and agencies	$	5,564	$	—	$	3	$	(746)	$	4,821
US state, municipal and political subdivisions	1,301		—		—		(247)		1,054
Foreign governments	1,285		(27)		9		(259)		1,008
Corporate	80,329		(73)		130		(12,976)		67,410
CLO	19,320		(3)		174		(970)		18,521
ABS	12,169		(35)		17		(801)		11,350
CMBS	5,064		(6)		11		(569)		4,500
RMBS	7,210		(377)		185		(530)		6,488
Total AFS securities	132,242		(521)		529		(17,098)		115,152
AFS securities – related parties
Corporate	1,401		—		—		(58)		1,343
CLO	3,980		—		21		(195)		3,806
ABS	8,588		(1)		17		(346)		8,258

Total AFS securities – related parties	13,969		(1)		38		(599)		13,407
Total AFS securities including related parties	$	146,211	$	(522)	$	567	$	(17,697)	$	128,559


	December 31, 2022
(In millions)	Amortized Cost		Allowance for Credit Losses		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
AFS securities
US government and agencies	$	3,333	$	—	$	—	$	(756)	$	2,577
US state, municipal and political subdivisions	1,218		—		—		(291)		927
Foreign governments	1,207		(27)		3		(276)		907
Corporate	74,644		(61)		92		(13,774)		60,901
CLO	17,722		(7)		115		(1,337)		16,493
ABS	11,447		(29)		15		(906)		10,527
CMBS	4,636		(5)		6		(479)		4,158
RMBS	6,775		(329)		64		(596)		5,914
Total AFS securities	120,982		(458)		295		(18,415)		102,404
AFS securities – related parties
Corporate	1,028		—		1		(47)		982
CLO	3,346		(1)		10		(276)		3,079
ABS	6,066		—		3		(309)		5,760
Total AFS securities – related parties	10,440		(1)		14		(632)		9,821
Total AFS securities including related parties	$	131,422	$	(459)	$	309	$	(19,047)	$	112,225

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The amortized cost and fair value of AFS securities, including related parties, are shown by contractual maturity below:


	June 30, 2023
(In millions)	Amortized Cost		Fair Value
AFS securities
Due in one year or less	$	1,701	$	1,662
Due after one year through five years	15,322		14,243
Due after five years through ten years	22,000		18,953
Due after ten years	49,456		39,435
CLO, ABS, CMBS and RMBS	43,763		40,859
Total AFS securities	132,242		115,152
AFS securities – related parties

Due after one year through five years	889		864
Due after five years through ten years	131		128
Due after ten years	381		351
CLO and ABS	12,568		12,064
Total AFS securities – related parties	13,969		13,407
Total AFS securities including related parties	$	146,211	$	128,559

Actual maturities can differ from contractual maturities as borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

Unrealized Losses on AFS Securities—The following summarizes the fair value and gross unrealized losses for AFS securities, including related parties, for which an allowance for credit losses has not been recorded, aggregated by asset type and length of time the fair value has remained below amortized cost:


	June 30, 2023
	Less than 12 months				12 months or more				Total
(In millions)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
AFS securities
US government and agencies	$	2,092	$	(51)	$	2,365	$	(695)	$	4,457	$	(746)
US state, municipal and political subdivisions	116		(4)		898		(243)		1,014		(247)
Foreign governments	137		(2)		829		(256)		966		(258)
Corporate	14,711		(729)		47,967		(12,225)		62,678		(12,954)
CLO	1,150		(18)		12,364		(910)		13,514		(928)
ABS	4,147		(131)		4,363		(573)		8,510		(704)
CMBS	819		(24)		1,670		(443)		2,489		(467)
RMBS	754		(22)		1,798		(263)		2,552		(285)
Total AFS securities	23,926		(981)		72,254		(15,608)		96,180		(16,589)
AFS securities – related parties
Corporate	732		(25)		361		(32)		1,093		(57)
CLO	479		(27)		2,310		(167)		2,789		(194)
ABS	3,840		(159)		2,059		(176)		5,899		(335)

Total AFS securities – related parties	5,051		(211)		4,730		(375)		9,781		(586)
Total AFS securities including related parties	$	28,977	$	(1,192)	$	76,984	$	(15,983)	$	105,961	$	(17,175)

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	December 31, 2022
	Less than 12 months				12 months or more				Total
(In millions)	Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses		Fair Value		Gross Unrealized Losses
AFS securities
US government and agencies	$	2,539	$	(756)	$	—	$	—	$	2,539	$	(756)
US state, municipal and political subdivisions	911		(291)		—		—		911		(291)
Foreign governments	891		(275)		—		—		891		(275)
Corporate	58,256		(13,773)		—		—		58,256		(13,773)
CLO	13,486		(1,277)		—		—		13,486		(1,277)
ABS	8,119		(801)		—		—		8,119		(801)
CMBS	2,650		(427)		—		—		2,650		(427)
RMBS	2,621		(365)		—		—		2,621		(365)
Total AFS securities	89,473		(17,965)		—		—		89,473		(17,965)
AFS securities – related parties
Corporate	619		(47)		—		—		619		(47)
CLO	2,752		(273)		—		—		2,752		(273)
ABS	5,487		(308)		—		—		5,487		(308)
Total AFS securities – related parties	8,858		(628)		—		—		8,858		(628)
Total AFS securities including related parties	$	98,331	$	(18,593)	$	—	$	—	$	98,331	$	(18,593)

The following summarizes the number of AFS securities that were in an unrealized loss position, including related parties, for which an allowance for credit losses has not been recorded:


	June 30, 2023
	Unrealized loss position	Unrealized loss position 12 months or more
AFS securities	9,345	7,580
AFS securities – related parties	190	113

The unrealized losses on AFS securities can primarily be attributed to changes in market interest rates since the application of pushdown accounting or acquisition. We did not recognize the unrealized losses in income, unless as required for hedge accounting, as we intend to hold these securities and it is not more likely than not we will be required to sell a security before the recovery of its amortized cost.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Allowance for Credit Losses—The following table summarizes the activity in the allowance for credit losses for AFS securities including purchased credit deteriorated (PCD) securities by asset type:


	Three months ended June 30, 2023
			Additions				Reductions
(In millions)	Beginning balance		Initial credit losses		Initial credit losses on PCD securities		Securities sold during the period		Additions (reductions) to previously impaired securities		Ending balance
AFS securities


Foreign governments	$	27	$	—	$	—	$	—	$	—	$	27
Corporate	79		—		—		—		(6)		73
CLO	4		—		—		—		(1)		3
ABS	31		1		—		—		3		35
CMBS	5		2		—		—		(1)		6
RMBS	356		8		11		(4)		6		377
Total AFS securities	502		11		11		(4)		1		521
AFS securities – related parties

CLO	1		—		—		—		(1)		—
ABS	—		1		—		—		—		1

Total AFS securities – related parties	1		1		—		—		(1)		1
Total AFS securities including related parties	$	503	$	12	$	11	$	(4)	$	—	$	522


	Three months ended June 30, 2022
			Additions				Reductions
(In millions)	Beginning balance		Initial credit losses		Initial credit losses on PCD securities		Securities sold during the period		Additions (reductions) to previously impaired securities		Ending balance
AFS securities


Foreign governments	$	66	$	—	$	—	$	—	$	(5)	$	61
Corporate	55		6		—		—		9		70
CLO	18		4		—		—		85		107
ABS	11		4		—		—		(1)		14
CMBS	6		8		—		—		(5)		9
RMBS	312		20		1		(9)		24		348
Total AFS securities	468		42		1		(9)		107		609
AFS securities – related party

CLO	3		—		—		—		16		19
ABS	17		1		—		—		(17)		1
Total AFS securities – related party	20		1		—		—		(1)		20
Total AFS securities including related parties	$	488	$	43	$	1	$	(9)	$	106	$	629

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2023
			Additions				Reductions
(In millions)	Beginning balance		Initial credit losses		Initial credit losses on PCD securities		Securities sold during the period		Additions (reductions) to previously impaired securities		Ending balance
AFS securities


Foreign governments	$	27	$	—	$	—	$	—	$	—	$	27
Corporate	61		21		—		(6)		(3)		73
CLO	7		1		—		—		(5)		3
ABS	29		1		—		—		5		35
CMBS	5		3		—		—		(2)		6
RMBS	329		11		39		(8)		6		377
Total AFS securities	458		37		39		(14)		1		521
AFS securities – related parties

CLO	1		—		—		—		(1)		—
ABS	—		1		—		—		—		1
Total AFS securities – related parties	1		1		—		—		(1)		1
Total AFS securities including related parties	$	459	$	38	$	39	$	(14)	$	—	$	522


	Six months ended June 30, 2022
			Additions				Reductions
(In millions)	January 1, 2022		Initial credit losses		Initial credit losses on PCD securities		Securities sold during the period		Additions (reductions) to previously impaired securities		Ending balance
AFS securities


Foreign governments	$	—	$	66	$	—	$	—	$	(5)	$	61
Corporate	—		61		—		—		9		70
CLO	—		22		—		—		85		107
ABS	5		9		—		—		—		14
CMBS	—		14		—		—		(5)		9
RMBS	306		29		1		(17)		29		348
Total AFS securities	311		201		1		(17)		113		609
AFS securities – related parties

CLO	—		3		—		—		16		19
ABS	—		18		—		—		(17)		1
Total AFS securities – related party	—		21		—		—		(1)		20
Total AFS securities including related parties	$	311	$	222	$	1	$	(17)	$	112	$	629

Net Investment Income—Net investment income by asset class consists of the following:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
AFS securities	$	1,649	$	932	$	3,118	$	1,808
Trading securities	44		49		86		112
Equity securities	25		9		40		24
Mortgage loans	543		297		990		534
Investment funds	29		104		72		408
Funds withheld at interest	453		476		882		813
Other	219		48		409		90
Investment revenue	2,962		1,915		5,597		3,789
Investment expenses	(245)		(189)		(473)		(380)
Net investment income	$	2,717	$	1,726	$	5,124	$	3,409

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Investment Related Gains (Losses)—Investment related gains (losses) by asset class consists of the following:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
AFS securities1
Gross realized gains on investment activity	$	141	$	217	$	324	$	320
Gross realized losses on investment activity	(112)		(832)		(216)		(1,242)
Net realized investment gains (losses) on AFS securities	29		(615)		108		(922)
Net recognized investment gains (losses) on trading securities	(32)		(161)		32		(368)
Net recognized investment losses on equity securities	(13)		(271)		(31)		(248)
Net recognized investment gains (losses) on mortgage loans	(204)		(1,099)		73		(1,895)
Derivative gains (losses)	421		(3,932)		1,414		(6,973)
Provision for credit losses	(111)		(172)		(177)		(364)
Other gains	276		499		12		807
Investment related gains (losses)	$	366	$	(5,751)	$	1,431	$	(9,963)

1 Includes the effects of recognized gains or losses on AFS securities associated with designated hedges.

Proceeds from sales of AFS securities were $2,054 million and $1,614 million for the three months ended June 30, 2023 and 2022, respectively, and $3,194 million and $5,785 million for the six months ended June 30, 2023 and 2022, respectively.

The following table summarizes the change in unrealized gains (losses) on trading and equity securities, including related parties, we held as of the respective period end:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Trading securities	$	(23)	$	(160)	$	40	$	(349)
Trading securities – related parties	(4)		(3)		(1)		(7)
Equity securities	(7)		(255)		3		(238)
Equity securities – related parties	4		(8)		(7)		(13)

Repurchase Agreements—The following table summarizes the remaining contractual maturities of our repurchase agreements, which are included in payables for collateral on derivatives and securities to repurchase on the condensed consolidated balance sheets:


(In millions)	June 30, 2023		December 31, 2022

Less than 30 days	$	2,071	$	608
30-90 days	1,324		1,268

Greater than 1 year	2,866		2,867
Payables for repurchase agreements	$	6,261	$	4,743

The following table summarizes the securities pledged as collateral for repurchase agreements:


	June 30, 2023				December 31, 2022
(In millions)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
AFS securities
US government and agencies	$	2,307	$	1,792	$	2,559	$	1,941

Foreign governments	141		103		146		107
Corporate	3,923		3,197		1,940		1,605
CLO	267		260		273		261
ABS	1,216		1,076		1,243		1,082



Total securities pledged under repurchase agreements	$	7,854	$	6,428	$	6,161	$	4,996

Reverse Repurchase Agreements—As of June 30, 2023 and December 31, 2022, amounts loaned under reverse repurchase agreements were $891 million and $1,640 million, respectively, and the fair value of the collateral, comprised primarily of commercial and residential mortgage loans, was $1,375 million and $1,753 million, respectively.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Mortgage Loans, including related parties and consolidated VIEs—Mortgage loans includes both commercial and residential loans. In connection with the merger, we elected the fair value option on our mortgage loan portfolio. See Note 7 – Fair Value for further fair value option information. The following represents the mortgage loan portfolio, with fair value option loans presented at unpaid principal balance:


(In millions)	June 30, 2023		December 31, 2022
Commercial mortgage loans	$	23,891	$	21,061
Commercial mortgage loans under development	966		790
Total commercial mortgage loans	24,857		21,851
Mark to fair value	(1,986)		(1,743)
Commercial mortgage loans	22,871		20,108
Residential mortgage loans	16,265		11,802
Mark to fair value	(1,059)		(1,099)
Residential mortgage loans	15,206		10,703
Mortgage loans	$	38,077	$	30,811

We primarily invest in commercial mortgage loans on income producing properties including office and retail buildings, apartments, hotels and industrial properties. We diversify the commercial mortgage loan portfolio by geographic region and property type to reduce concentration risk. We evaluate mortgage loans based on relevant current information to confirm if properties are performing at a consistent and acceptable level to secure the related debt.

The distribution of commercial mortgage loans, including those under development, by property type and geographic region, is as follows:


	June 30, 2023				December 31, 2022
(In millions, except for percentages)	Fair Value		Percentage of Total		Fair Value		Percentage of Total
Property type
Office building	$	4,426	19.4	%	$	4,651	23.1	%
Retail	1,666		7.3	%	1,454		7.2	%
Apartment	8,217		35.9	%	6,692		33.3	%
Hotels	2,138		9.3	%	1,855		9.2	%
Industrial	2,609		11.4	%	2,047		10.2	%
Other commercial	3,815		16.7	%	3,409		17.0	%
Total commercial mortgage loans	$	22,871	100.0	%	$	20,108	100.0	%

US region
East North Central	$	1,471	6.4	%	$	1,437	7.1	%
East South Central	429		1.9	%	413		2.1	%
Middle Atlantic	5,960		26.1	%	5,183		25.8	%
Mountain	987		4.3	%	898		4.5	%
New England	1,123		4.9	%	1,076		5.4	%
Pacific	4,231		18.5	%	3,781		18.8	%
South Atlantic	3,802		16.6	%	2,756		13.7	%
West North Central	203		0.9	%	231		1.1	%
West South Central	1,034		4.5	%	1,085		5.4	%
Total US region	19,240		84.1	%	16,860		83.9	%
International region
United Kingdom	2,167		9.5	%	1,898		9.4	%
Other international1	1,464		6.4	%	1,350		6.7	%
Total international region	3,631		15.9	%	3,248		16.1	%
Total commercial mortgage loans	$	22,871	100.0	%	$	20,108	100.0	%

1 Represents all other countries, with each individual country comprising less than 5% of the portfolio.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Our residential mortgage loan portfolio includes first lien residential mortgage loans collateralized by properties in various geographic locations and is summarized by proportion of the portfolio in the following table:


	June 30, 2023		December 31, 2022
US States
California	28.6	%	28.9	%
Florida	10.7	%	9.7	%
New York	6.4	%	5.6	%
New Jersey	5.3	%	5.3	%
Texas	5.1	%	4.3	%
Arizona	4.5	%	5.1	%
Other1	28.8	%	27.4	%
Total US residential mortgage loan percentage	89.4	%	86.3	%
International
United Kingdom	4.4	%	5.4	%

Other2	6.2	%	8.3	%
Total international residential mortgage loan percentage	10.6	%	13.7	%
Total residential mortgage loan percentage	100.0	%	100.0	%

1 Represents all other states, with each individual state comprising less than 5% of the portfolio.
2 Represents all other countries, with each individual country comprising less than 5% of the portfolio.

Investment Funds—Our investment fund portfolio consists of funds that employ various strategies and include investments in origination platforms, insurance platforms, and equity, hybrid, yield and other funds. Investment funds can meet the definition of VIEs, which are discussed further in Note 6 – Variable Interest Entities. Our investment funds do not specify timing of distributions on the funds’ underlying assets.

The following summarizes our investment funds, including related parties and consolidated VIEs:


	June 30, 2023				December 31, 2022
(In millions, except for percentages)	Carrying value		Percent of total		Carrying value		Percent of total
Investment funds



Equity	$	89	72.4	%	$	46	58.2	%
Hybrid	24		19.5	%	32		40.5	%

Other	10		8.1	%	1		1.3	%
Total investment funds	123		100.0	%	79		100.0	%
Investment funds – related parties
Strategic origination platforms	43		2.6	%	34		2.2	%
Strategic insurance platforms	1,315		80.4	%	1,259		80.2	%
Apollo and other fund investments
Equity	252		15.4	%	246		15.7	%

Yield	6		0.4	%	5		0.3	%
Other	20		1.2	%	25		1.6	%
Total investment funds – related parties	1,636		100.0	%	1,569		100.0	%
Investment funds – consolidated VIEs
Strategic origination platforms	5,094		36.1	%	4,829		38.7	%
Strategic insurance platforms	513		3.6	%	529		4.2	%
Apollo and other fund investments
Equity	2,887		20.5	%	2,640		21.2	%
Hybrid	3,582		25.4	%	3,112		24.9	%
Yield	1,374		9.7	%	1,044		8.4	%
Other	659		4.7	%	326		2.6	%
Total investment funds – consolidated VIEs	14,109		100.0	%	12,480		100.0	%
Total investment funds including related parties and funds owned by consolidated VIEs	$	15,868			$	14,128

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Non-Consolidated Securities and Investment Funds

Fixed maturity securities – We invest in securitization entities as a debt holder or an investor in the residual interest of the securitization vehicle. These entities are deemed VIEs due to insufficient equity within the structure and lack of control by the equity investors over the activities that significantly impact the economics of the entity. In general, we are a debt investor within these entities and, as such, hold a variable interest; however, due to the debt holders’ lack of ability to control the decisions within the trust that significantly impact the entity, and the fact the debt holders are protected from losses due to the subordination of the equity tranche, the debt holders are not deemed the primary beneficiary. Securitization vehicles in which we hold the residual tranche are not consolidated because we do not unilaterally have substantive rights to remove the general partner, or when assessing related party interests, we are not under common control, as defined by US GAAP, with the related parties, nor are substantially all of the activities conducted on our behalf; therefore, we are not deemed the primary beneficiary. Debt investments and investments in the residual tranche of securitization entities are considered debt instruments and are held at fair value on the balance sheet and classified as AFS or trading.

Investment funds – Investment funds include non-fixed income, alternative investments in the form of limited partnerships or similar legal structures.

Equity securities – We invest in preferred equity securities issued by entities deemed to be VIEs due to insufficient equity within the structure.

Our risk of loss associated with our non-consolidated investments depends on the investment. Investment funds, equity securities and trading securities are limited to the carrying value plus unfunded commitments. AFS securities are limited to amortized cost plus unfunded commitments.

The following summarizes the carrying value and maximum loss exposure of these non-consolidated investments:


	June 30, 2023				December 31, 2022
(In millions)	Carrying Value		Maximum Loss Exposure		Carrying Value		Maximum Loss Exposure
Investment funds	$	123	$	562	$	79	$	340
Investment in related parties – investment funds	1,636		2,374		1,569		2,253
Assets of consolidated VIEs – investment funds	14,109		20,804		12,480		20,278
Investment in fixed maturity securities	41,220		44,604		37,454		40,992
Investment in related parties – fixed maturity securities	12,931		16,136		9,717		10,290
Investment in related parties – equity securities	313		313		279		279
Total non-consolidated investments	$	70,332	$	84,793	$	61,578	$	74,432

Concentrations—The following table represents our investment concentrations in excess of 10% of shareholders’ equity:


(In millions)	June 30, 2023
AT&T Inc.	$	1,509
PK AirFinance1	1,445
Wheels Donlen1	1,437
MFI Investments	1,362
Athora1	1,308
Atlas1	1,004
AP Tundra	877

(In millions)	December 31, 2022
Wheels Donlen1	$	1,288
Athora1	1,232
PK AirFinance1	999
AP Tundra	896
MFI Investments	878
SoftBank Vision Fund II	789
MidCap1	788
Cayman Universe	756
1 Related party amounts are representative of single issuer risk and may only include a portion of the total investments associated with a related party. See further discussion of these related parties in Note 13 – Related Parties.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

5. Derivative Instruments

We use a variety of derivative instruments to manage risks, primarily equity, interest rate, credit, foreign currency and market volatility. See Note 7 – Fair Value for information about the fair value hierarchy for derivatives.

The following table presents the notional amount and fair value of derivative instruments:


	June 30, 2023					December 31, 2022
	Notional Amount	Fair Value				Notional Amount	Fair Value
(In millions)		Assets		Liabilities			Assets		Liabilities
Derivatives designated as hedges
Foreign currency hedges
Swaps	7,460	$	659	$	189	6,677	$	747	$	154
Forwards	6,432	331		80		6,283	406		52
Interest rate swaps	4,468	—		719		4,468	—		803
Forwards on net investments	227	2		—		216	2		—
Interest rate swaps	10,031	25		168		9,332	9		150
Total derivatives designated as hedges		1,017		1,156			1,164		1,159��
Derivatives not designated as hedges
Equity options	69,779	3,326		97		65,089	1,374		114
Futures	35	87		—		18	33		—
Foreign currency swaps	3,981	290		109		3,563	251		112
Interest rate swaps	1,013	90		—		488	74		—
Other swaps	231	5		1		89	—		4
Foreign currency forwards	19,833	299		390		16,376	413		257
Embedded derivatives
Funds withheld including related parties		(5,653)		(28)			(6,272)		(77)
Interest sensitive contract liabilities		—		8,198			—		5,841
Total derivatives not designated as hedges		(1,556)		8,767			(4,127)		6,251
Total derivatives		$	(539)	$	9,923		$	(2,963)	$	7,410

Derivatives Designated as Hedges

Cash Flow Hedges – We use interest rate swaps to convert floating-rate interest payments to fixed-rate interest payments to reduce exposure to interest rate changes. The interest rate swaps will expire by July 2027. During the three months ended June 30, 2023 and 2022, interest rate swaps recognized in OCI had losses of $53 million and $0 million, respectively. During the six months ended June 30, 2023 and 2022, interest rate swaps recognized in OCI had losses of $126 million and $0 million, respectively. There were no amounts deemed ineffective during the three and six months ended June 30, 2023 and 2022. As of June 30, 2023, no amounts are expected to be reclassified to income within the next 12 months.

Fair Value Hedges – We use foreign currency forward contracts, foreign currency swaps, foreign currency interest rate swaps and interest rate swaps that are designated and accounted for as fair value hedges to hedge certain exposures to foreign currency risk and interest rate risk. The foreign currency forward price is agreed upon at the time of the contract and payment is made at a specified future date.

The following represents the carrying amount and the cumulative fair value hedging adjustments included in the hedged assets or liabilities:


	June 30, 2023				December 31, 2022
(In millions)	Carrying amount of the hedged assets or liabilities1		Cumulative amount of fair value hedging gains (losses)		Carrying amount of the hedged assets or liabilities1		Cumulative amount of fair value hedging gains (losses)
AFS securities
Foreign currency forwards	$	5,500	$	(73)	$	5,259	$	(217)
Foreign currency swaps	5,472		(240)		4,797		(398)
Interest sensitive contract liabilities
Foreign currency swaps	1,176		57		1,081		88
Foreign currency interest rate swaps	3,811		552		4,348		632
Interest rate swaps	6,781		323		6,577		323

1 The carrying amount disclosed for AFS securities is amortized cost.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following is a summary of the gains (losses) related to the derivatives and related hedged items in fair value hedge relationships:


							Amount Excluded
(In millions)	Derivatives		Hedged Items		Net		Recognized in income through amortization approach		Recognized in income through changes in fair value
Three months ended June 30, 2023
Investment related gains (losses)
Foreign currency forwards	$	(35)	$	37	$	2	$	(42)	$	3
Foreign currency swaps	(43)		45		2		—		—
Foreign currency interest rate swaps	7		(10)		(3)		—		—
Interest rate swaps	(120)		120		—		—		—
Interest sensitive contract benefits

Foreign currency interest rate swaps	13		(15)		(2)		—		—

Three months ended June 30, 2022
Investment related gains (losses)
Foreign currency forwards	$	201	$	(232)	$	(31)	$	16	$	—
Foreign currency swaps	242		(252)		(10)		—		—
Foreign currency interest rate swaps	(335)		298		(37)		—		—
Interest rate swaps	(5)		18		13		—		—
Interest sensitive contract benefits
Foreign currency interest rate swaps	15		(14)		1		—		—


							Amount Excluded
(In millions)	Derivatives		Hedged Items		Net		Recognized in income through amortization approach		Recognized in income through changes in fair value
Six months ended June 30, 2023
Investment related gains (losses)
Foreign currency forwards	$	(105)	$	110	$	5	$	45	$	7
Foreign currency swaps	(102)		109		7		—		—
Foreign currency interest rate swaps	85		(80)		5		—		—
Interest rate swaps	(18)		16		(2)		—		—
Interest sensitive contract benefits

Foreign currency interest rate swaps	28		(30)		(2)		—		—

Six months ended June 30, 2022
Investment related gains (losses)
Foreign currency forwards	$	328	$	(358)	$	(30)	$	30	$	1
Foreign currency swaps	333		(347)		(14)		—		—
Foreign currency interest rate swaps	(494)		495		1		—		—
Interest rate swaps	(77)		93		16		—		—
Interest sensitive contract benefits
Foreign currency interest rate swaps	25		(23)		2		—		—

The following is a summary of the gains (losses) excluded from the assessment of hedge effectiveness that were recognized in OCI:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Foreign currency forwards	$	(61)	$	16	$	2	$	(57)
Foreign currency swaps	(57)		65		57		9

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Net Investment Hedges – We use foreign currency forwards to hedge the foreign currency exchange rate risk of our investments in subsidiaries that have a reporting currency other than the US dollar. We assess hedge effectiveness based on the changes in forward rates. During the three months ended June 30, 2023 and 2022, these derivatives had losses of $4 million and gains of $23 million, respectively. During the six months ended June 30, 2023 and 2022, these derivatives had losses of $8 million and gains of $25 million, respectively. These derivatives are included in foreign currency translation and other adjustments on the condensed consolidated statements of comprehensive income (loss). As of June 30, 2023 and December 31, 2022, the cumulative foreign currency translations recorded in AOCI related to these net investment hedges were gains of $22 million and $30 million, respectively. During the three and six months ended June 30, 2023 and 2022, there were no amounts deemed ineffective.

Derivatives Not Designated as Hedges

Equity options – We use equity indexed options to economically hedge fixed indexed annuity products that guarantee the return of principal to the policyholder and credit interest based on a percentage of the gain in a specified market index, primarily the S&P 500. To hedge against adverse changes in equity indices, we enter into contracts to buy equity indexed options. The contracts are net settled in cash based on differentials in the indices at the time of exercise and the strike price.

Futures – Futures contracts are purchased to hedge the growth in interest credited to the customer as a direct result of increases in the related indices. We enter into exchange-traded futures with regulated futures commission clearing brokers who are members of a trading exchange. Under exchange-traded futures contracts, we agree to purchase a specified number of contracts with other parties and to post variation margin on a daily basis in an amount equal to the difference in the daily fair values of those contracts.

Interest rate swaps – We use interest rate swaps to reduce market risks from interest rate changes and to alter interest rate exposure arising from duration mismatches between assets and liabilities. With an interest rate swap, we agree with another party to exchange the difference between fixed-rate and floating-rate interest amounts tied to an agreed-upon notional principal amount at specified intervals.

Other swaps – Other swaps include total return swaps and credit default swaps. We purchase total rate of return swaps to gain exposure and benefit from a reference asset or index without ownership. Credit default swaps provide a measure of protection against the default of an issuer or allow us to gain credit exposure to an issuer or traded index. We use credit default swaps coupled with a bond to synthetically create the characteristics of a reference bond.

Embedded derivatives – We have embedded derivatives which are required to be separated from their host contracts and reported as derivatives. Host contracts include reinsurance agreements structured on a modco or funds withheld basis and indexed annuity products.

The following is a summary of the gains (losses) related to derivatives not designated as hedges:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Equity options	$	991	$	(1,571)	$	1,341	$	(2,279)
Futures	61		(86)		95		(119)
Swaps	29		(74)		62		(11)
Foreign currency forwards	(168)		362		(337)		517
Embedded derivatives on funds withheld	(262)		(2,682)		341		(5,202)
Amounts recognized in investment related gains (losses)	651		(4,051)		1,502		(7,094)
Embedded derivatives in indexed annuity products1	(1,055)		1,519		(1,528)		2,553
Total gains (losses) on derivatives not designated as hedges	$	(404)	$	(2,532)	$	(26)	$	(4,541)

1 Included in interest sensitive contract benefits on the condensed consolidated statements of income (loss).

Credit Risk—We may be exposed to credit-related losses in the event of counterparty nonperformance on derivative financial instruments. Generally, the current credit exposure of our derivative contracts is the fair value at the reporting date less any collateral received from the counterparty.

We manage credit risk related to over-the-counter derivatives by entering into transactions with creditworthy counterparties. Where possible, we maintain collateral arrangements and use master netting agreements that provide for a single net payment from one counterparty to another at each due date and upon termination. We have also established counterparty exposure limits, where possible, in order to evaluate if there is sufficient collateral to support the net exposure.

Collateral arrangements typically require the posting of collateral in connection with its derivative instruments. Collateral agreements often contain posting thresholds, some of which may vary depending on the posting party’s financial strength ratings. Additionally, a decrease in our financial strength rating to a specified level can result in settlement of the derivative position.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The estimated fair value of our net derivative and other financial assets and liabilities after the application of master netting agreements and collateral were as follows:


			Gross amounts not offset on the condensed consolidated balance sheets
(In millions)	Gross amount recognized1		Financial instruments2		Collateral (received)/pledged		Net amount		Off-balance sheet securities collateral3		Net amount after securities collateral
June 30, 2023
Derivative assets	$	5,114	$	(1,584)	$	(3,584)	$	(54)	$	—	$	(54)
Derivative liabilities	(1,753)		1,584		644		475		—		475

December 31, 2022
Derivative assets	$	3,309	$	(1,477)	$	(1,952)	$	(120)	$	—	$	(120)
Derivative liabilities	(1,646)		1,477		478		309		—		309

1 The gross amounts of recognized derivative assets and derivative liabilities are reported on the condensed consolidated balance sheets. As of June 30, 2023 and December 31, 2022, amounts not subject to master netting or similar agreements were immaterial.
2 Represents amounts offsetting derivative assets and derivative liabilities that are subject to an enforceable master netting agreement or similar agreement that are not netted against the gross derivative assets or gross derivative liabilities for presentation on the condensed consolidated balance sheets.
3 For non-cash collateral received, we do not recognize the collateral on our balance sheet unless the obligor (transferor) has defaulted under the terms of the secured contract and is no longer entitled to redeem the pledged asset. Amounts do not include any excess of collateral pledged or received.

6. Variable Interest Entities

We determined that we are required to consolidate certain Apollo-managed investment funds and other Apollo-managed structures. Since the criteria for the primary beneficiary are satisfied by our related party group, we are deemed the primary beneficiary. In addition, we consolidate certain securitization entities where we are deemed the primary beneficiary. No arrangement exists requiring us to provide additional funding in excess of our committed capital investment, liquidity, or the funding of losses or an increase to our loss exposure in excess of our investment in any of the consolidated VIEs.

The following summarizes the income statement activity of the consolidated VIEs:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Trading securities	$	28	$	—	$	51	$	—

Mortgage loans	30		23		54		43
Investment funds	—		(6)		35		(9)
Other investments	(3)		13		(5)		13
Net investment income	$	55	$	30	$	135	$	47

Net recognized investment gains (losses) on trading securities	$	(5)	$	—	$	1	$	—
Net recognized investment gains (losses) on mortgage loans	(29)		(47)		(20)		(159)
Net recognized investment gains on investment funds	315		48		541		118
Other gains (losses)	12		21		(28)		21
Investment related gains (losses)	$	293	$	22	$	494	$	(20)

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

7. Fair Value

Fair value is the price we would receive to sell an asset or pay to transfer a liability (exit price) in an orderly transaction between market participants. We determine fair value based on the following fair value hierarchy:

Level 1 – Unadjusted quoted prices for identical assets or liabilities in an active market.

Level 2 – Quoted prices for inactive markets or valuation techniques that require observable direct or indirect inputs for substantially the full term of the asset or liability. Level 2 inputs include the following:

•Quoted prices for similar assets or liabilities in active markets,

•Observable inputs other than quoted market prices, and

•Observable inputs derived principally from market data through correlation or other means.

Level 3 – Prices or valuation techniques with unobservable inputs significant to the overall fair value estimate. These valuations use critical assumptions not readily available to market participants. Level 3 valuations are based on market standard valuation methodologies, including discounted cash flows, matrix pricing or other similar techniques.

Net Asset Value (NAV) – Investment funds are typically measured using NAV as a practical expedient in determining fair value and are not classified in the fair value hierarchy. Our carrying value reflects our pro rata ownership percentage as indicated by NAV in the investment fund financial statements, which we may adjust if we determine NAV is not calculated consistent with investment company fair value principles. The underlying investments of the investment funds may have significant unobservable inputs, which may include but are not limited to, comparable multiples and weighted average cost of capital rates applied in valuation models or a discounted cash flow model.

The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure fair value fall within different levels of the hierarchy, the category level is based on the lowest priority level input that is significant to the instrument’s fair value measurement.

We use a number of valuation sources to determine fair values. Valuation sources can include quoted market prices; third-party commercial pricing services; third-party brokers; industry-standard, vendor modeling software that uses market observable inputs; and other internal modeling techniques based on projected cash flows. We periodically review the assumptions and inputs of third-party commercial pricing services through internal valuation price variance reviews, comparisons to internal pricing models, back testing to recent trades, or monitoring trading volumes.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following represents the hierarchy for our assets and liabilities measured at fair value on a recurring basis:


	June 30, 2023
(In millions)	Total		NAV		Level 1		Level 2		Level 3
Assets
AFS securities
US government and agencies	$	4,821	$	—	$	4,814	$	7	$	—
US state, municipal and political subdivisions	1,054		—		—		1,054		—
Foreign governments	1,008		—		—		960		48
Corporate	67,410		—		10		64,940		2,460
CLO	18,521		—		—		18,521		—
ABS	11,350		—		—		6,045		5,305
CMBS	4,500		—		—		4,488		12
RMBS	6,488		—		—		6,482		6
Total AFS securities	115,152		—		4,824		102,497		7,831
Trading securities	1,628		—		24		1,566		38
Equity securities	896		—		194		635		67
Mortgage loans	34,668		—		—		—		34,668

Funds withheld at interest – embedded derivative	(4,356)		—		—		—		(4,356)
Derivative assets	5,114		—		111		5,003		—
Short-term investments	650		—		—		620		30
Other investments	547		—		—		210		337
Cash and cash equivalents	10,601		—		10,601		—		—
Restricted cash	2,203		—		2,203		—		—
Investments in related parties
AFS securities
Corporate	1,343		—		—		172		1,171
CLO	3,806		—		—		3,311		495
ABS	8,258		—		—		516		7,742

Total AFS securities – related parties	13,407		—		—		3,999		9,408
Trading securities	867		—		—		—		867
Equity securities	313		—		61		—		252
Mortgage loans	1,296		—		—		—		1,296
Investment funds	1,061		—		—		—		1,061
Funds withheld at interest – embedded derivative	(1,297)		—		—		—		(1,297)

Other investments	343		—		—		—		343

Reinsurance recoverable	1,436		—		—		—		1,436
Other assets	433		—		—		—		433
Assets of consolidated VIEs
Trading securities	1,720		—		—		295		1,425

Mortgage loans	2,113		—		—		—		2,113
Investment funds	14,109		12,758		—		—		1,351
Other investments	100		—		—		1		99
Cash and cash equivalents	122		—		122		—		—
Total assets measured at fair value	$	203,126	$	12,758	$	18,140	$	114,826	$	57,402
Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	8,198	$	—	$	—	$	—	$	8,198
Universal life benefits	854		—		—		—		854
Future policy benefits
AmerUs Life Insurance Company (AmerUs) Closed Block	1,159		—		—		—		1,159
Indianapolis Life Insurance Company (ILICO) Closed Block and life benefits	571		—		—		—		571
Market risk benefits	3,195		—		—		—		3,195
Derivative liabilities	1,753		—		35		1,717		1
Other liabilities	181		—		—		(28)		209
Total liabilities measured at fair value	$	15,911	$	—	$	35	$	1,689	$	14,187

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	December 31, 2022
(In millions)	Total		NAV		Level 1		Level 2		Level 3
Assets
AFS securities
US government and agencies	$	2,577	$	—	$	2,570	$	7	$	—
US state, municipal and political subdivisions	927		—		—		927		—
Foreign governments	907		—		—		906		1
Corporate	60,901		—		—		59,236		1,665
CLO	16,493		—		—		16,493		—
ABS	10,527		—		—		5,660		4,867
CMBS	4,158		—		—		4,158		—
RMBS	5,914		—		—		5,682		232
Total AFS securities	102,404		—		2,570		93,069		6,765
Trading securities	1,595		—		23		1,519		53
Equity securities	1,087		—		150		845		92
Mortgage loans	27,454		—		—		—		27,454

Funds withheld at interest – embedded derivative	(4,847)		—		—		—		(4,847)
Derivative assets	3,309		—		42		3,267		—
Short-term investments	520		—		29		455		36
Other investments	611		—		—		170		441

Cash and cash equivalents	7,779		—		7,779		—		—
Restricted cash	628		—		628		—		—

Investments in related parties
AFS securities
Corporate	982		—		—		170		812
CLO	3,079		—		—		2,776		303
ABS	5,760		—		—		218		5,542
Total AFS securities – related parties	9,821		—		—		3,164		6,657
Trading securities	878		—		—		—		878
Equity securities	279		—		—		—		279
Mortgage loans	1,302		—		—		—		1,302
Investment funds	959		—		—		—		959
Funds withheld at interest – embedded derivative	(1,425)		—		—		—		(1,425)

Other investments	303		—		—		—		303
Reinsurance recoverable	1,388		—		—		—		1,388
Other assets	481		—		—		—		481
Assets of consolidated VIEs
Trading securities	1,063		—		5		436		622
Mortgage loans	2,055		—		—		—		2,055
Investment funds	12,480		10,009		—		—		2,471
Other investments	101		—		—		2		99
Cash and cash equivalents	362		—		362		—		—
Total assets measured at fair value	$	170,587	$	10,009	$	11,588	$	102,927	$	46,063
Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	5,841	$	—	$	—	$	—	$	5,841
Universal life benefits	829		—		—		—		829
Future policy benefits
AmerUs Closed Block	1,164		—		—		—		1,164
ILICO Closed Block and life benefits	548		—		—		—		548
Market risk benefits	2,970		—		—		—		2,970
Derivative liabilities	1,646		—		38		1,607		1
Other liabilities	65		—		—		(77)		142
Total liabilities measured at fair value	$	13,063	$	—	$	38	$	1,530	$	11,495

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Fair Value Valuation Methods—We used the following valuation methods and assumptions to estimate fair value:

AFS and trading securities – We obtain the fair value for most marketable securities without an active market from several commercial pricing services. These are classified as Level 2 assets. The pricing services incorporate a variety of market observable information in their valuation techniques, including benchmark yields, trading activity, credit quality, issuer spreads, bids, offers and other reference data. This category typically includes US and non-US corporate bonds, US agency and government guaranteed securities, CLO, ABS, CMBS and RMBS.

We also have fixed maturity securities priced based on indicative broker quotes or by employing market accepted valuation models. For certain fixed maturity securities, the valuation model uses significant unobservable inputs and are included in Level 3 in our fair value hierarchy. Significant unobservable inputs used include: discount rates, issue-specific credit adjustments, material non-public financial information, estimation of future earnings and cash flows, default rate assumptions, liquidity assumptions and indicative quotes from market makers. These inputs are usually considered unobservable, as not all market participants have access to this data.

We value privately placed fixed maturity securities based on the credit quality and duration of comparable marketable securities, which may be securities of another issuer with similar characteristics. In some instances, we use a matrix-based pricing model. These models consider the current level of risk-free interest rates, corporate spreads, credit quality of the issuer and cash flow characteristics of the security. We also consider additional factors such as net worth of the borrower, value of collateral, capital structure of the borrower, presence of guarantees and our evaluation of the borrower’s ability to compete in its relevant market. Privately placed fixed maturity securities are classified as Level 2 or 3.

Equity securities – Fair values of publicly traded equity securities are based on quoted market prices and classified as Level 1. Other equity securities, typically private equities or equity securities not traded on an exchange, we value based on other sources, such as commercial pricing services or brokers, and are classified as Level 2 or 3.

Mortgage loans – We estimate fair value on a monthly basis using discounted cash flow analysis and rates being offered for similar loans to borrowers with similar credit ratings. Loans with similar characteristics are aggregated for purposes of the calculations. The discounted cash flow model uses unobservable inputs, including estimates of discount rates and loan prepayments. Mortgage loans are classified as Level 3.

Investment funds – Certain investment funds for which we elected the fair value option are included in Level 3 and are priced based on market accepted valuation models. The valuation models use significant unobservable inputs, which include material non-public financial information, estimation of future distributable earnings and demographic assumptions. These inputs are usually considered unobservable, as not all market participants have access to this data.

Other investments – The fair value of other investments are determined using a discounted cash flow model using discount rates for similar investments.

Funds withheld at interest embedded derivative – We estimate the fair value of the embedded derivative based on the change in the fair value of the assets supporting the funds withheld payable under modco and funds withheld reinsurance agreements. As a result, the fair value of the embedded derivative is classified as Level 2 or 3 based on the valuation methods used for the assets held supporting the reinsurance agreements.

Derivatives – Derivative contracts can be exchange traded or over-the-counter. Exchange-traded derivatives typically fall within Level 1 of the fair value hierarchy depending on trading activity. Over-the-counter derivatives are valued using valuation models or an income approach using third-party broker valuations. Valuation models require a variety of inputs, including contractual terms, market prices, yield curves, credit curves, measures of volatility, prepayment rates and correlation of the inputs. We consider and incorporate counterparty credit risk in the valuation process through counterparty credit rating requirements and monitoring of overall exposure. We also evaluate and include our own nonperformance risk in valuing derivatives. The majority of our derivatives trade in liquid markets; therefore, we can verify model inputs and model selection does not involve significant management judgment. These are typically classified within Level 2 of the fair value hierarchy.

Cash and cash equivalents, including restricted cash – The carrying amount for cash equals fair value. We estimate the fair value for cash equivalents based on quoted market prices. These assets are classified as Level 1.

Other assets and market risk benefits – Other assets at fair value consists of market risk benefit assets. See Note 9 – Long-duration Contracts for additional information on market risk benefits valuation methodology and additional fair value disclosures. The estimates are classified as Level 3.

Interest sensitive contract liabilities embedded derivative – Embedded derivatives related to interest sensitive contract liabilities with fixed indexed annuity products are classified as Level 3. The valuations include significant unobservable inputs associated with economic assumptions and actuarial assumptions for policyholder behavior.

AmerUs Closed Block – We elected the fair value option for the future policy benefits liability in the AmerUs Closed Block. Our valuation technique is to set the fair value of policyholder liabilities equal to the fair value of assets. There is an additional component which captures the fair value of the open block’s obligations to the closed block business. This component is the present value of the projected release of required capital and future earnings before income taxes on required capital supporting the AmerUs Closed Block, discounted at a rate which represents a market participant’s required rate of return, less the initial required capital. Unobservable inputs include estimates for these items. The AmerUs Closed Block policyholder liabilities and any corresponding reinsurance recoverable are classified as Level 3.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

ILICO Closed Block – We elected the fair value option for the ILICO Closed Block. Our valuation technique is to set the fair value of policyholder liabilities equal to the fair value of assets. There is an additional component which captures the fair value of the open block’s obligations to the closed block business. This component uses the present value of future cash flows which include commissions, administrative expenses, reinsurance premiums and benefits, and an explicit cost of capital. The discount rate includes a margin to reflect the business and nonperformance risk. Unobservable inputs include estimates for these items. The ILICO Closed Block policyholder liabilities and corresponding reinsurance recoverable are classified as Level 3.

Universal life liabilities and other life benefits – We elected the fair value option for certain blocks of universal and other life business ceded to Global Atlantic. We use a present value of liability cash flows. Unobservable inputs include estimates of mortality, persistency, expenses, premium payments and a risk margin used in the discount rates that reflects the riskiness of the business. These universal life policyholder liabilities and corresponding reinsurance recoverable are classified as Level 3.

Other liabilities – Other liabilities includes funds withheld liability, as described above in funds withheld at interest embedded derivative, and a ceded modco agreement of certain inforce funding agreement contracts for which we elected the fair value option. We estimate the fair value of the ceded modco agreement by discounting projected cash flows for net settlements and certain periodic and non-periodic payments. Unobservable inputs include estimates for asset portfolio returns and economic inputs used in the discount rate, including risk margin. Depending on the projected cash flows and other assumptions, the contract may be recorded as an asset or liability. The estimate is classified as Level 3.

Fair Value Option—The following represents the gains (losses) recorded for instruments for which we have elected the fair value option, including related parties and consolidated VIEs:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Trading securities	$	(32)	$	(161)	$	32	$	(368)
Mortgage loans	(221)		(1,149)		75		(2,065)
Investment funds	27		36		91		56
Future policy benefits	31		131		5		273
Other liabilities	(20)		—		(67)		—
Total gains (losses)	$	(215)	$	(1,143)	$	136	$	(2,104)

Gains and losses on trading securities and other liabilities are recorded in investment related gains (losses) on the condensed consolidated statements of income (loss). For fair value option mortgage loans, we record interest income in net investment income and subsequent changes in fair value in investment related gains (losses) on the condensed consolidated statements of income (loss). Gains and losses related to investment funds, including related party investment funds, are recorded in net investment income on the condensed consolidated statements of income (loss). We record the change in fair value of future policy benefits to future policy and other policy benefits on the condensed consolidated statements of income (loss).

The following summarizes information for fair value option mortgage loans, including related parties and consolidated VIEs:


(In millions)	June 30, 2023		December 31, 2022
Unpaid principal balance	$	41,122	$	33,653
Mark to fair value	(3,045)		(2,842)
Fair value	$	38,077	$	30,811

The following represents our commercial mortgage loan portfolio 90 days or more past due and/or in non-accrual status:


(In millions)	June 30, 2023		December 31, 2022
Unpaid principal balance of commercial mortgage loans 90 days or more past due and/or in non-accrual status	$	208	$	74
Mark to fair value of commercial mortgage loans 90 days or more past due and/or in non-accrual status	(62)		(55)
Fair value of commercial mortgage loans 90 days or more past due and/or in non-accrual status	$	146	$	19

Fair value of commercial mortgage loans 90 days or more past due	$	21	$	2
Fair value of commercial mortgage loans in non-accrual status	125		19

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following represents our residential loan portfolio 90 days or more past due and/or in non-accrual status:


(In millions)	June 30, 2023		December 31, 2022
Unpaid principal balance of residential mortgage loans 90 days or more past due and/or in non-accrual status	$	439	$	522
Mark to fair value of residential mortgage loans 90 days or more past due and/or in non-accrual status	(40)		(50)
Fair value of residential mortgage loans 90 days or more past due and/or in non-accrual status	$	399	$	472

Fair value of residential mortgage loans 90 days or more past due1	$	399	$	472
Fair value of residential mortgage loans in non-accrual status	239		360

1 As of June 30, 2023 and December 31, 2022 includes $160 million and $221 million, respectively, of residential mortgage loans that are guaranteed by US government-sponsored agencies.

The following is the estimated amount of gains (losses) included in earnings during the period attributable to changes in instrument-specific credit risk on our mortgage loan portfolio:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Mortgage loans	$	(8)	$	(34)	$	(11)	$	(52)

We estimated the portion of gains and losses attributable to changes in instrument-specific credit risk by identifying commercial loans with loan-to-value ratios meeting credit quality criteria, and residential mortgage loans with delinquency status meeting credit quality criteria.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Level 3 Financial Instruments—The following are reconciliations for Level 3 assets and liabilities measured at fair value on a recurring basis. Transfers in and out of Level 3 are primarily based on changes in the availability of pricing sources, as described in the valuation methods above.


	Three months ended June 30, 2023
			Total realized and unrealized gains (losses)
(In millions)	Beginning balance		Included in income		Included in OCI		Net purchases, issuances, sales and settlements		Net transfers in (out)		Ending balance		Total gains (losses) included in earnings1		Total gains (losses) included in OCI1
Assets
AFS securities

Foreign governments	$	1	$	—	$	—	$	47	—		$	48	$	—	$	—
Corporate	1,622		—		12		1,070		(244)		2,460		—		12

ABS	4,942		—		(31)		894		(500)		5,305		—		(30)
CMBS	—		—		—		—		12		12		—		—
RMBS	238		3		(1)		(3)		(231)		6		—		—
Trading securities	42		1		—		(3)		(2)		38		—		—
Equity securities	71		(4)		—		—		—		67		(4)		—
Mortgage loans	29,949		(195)		—		4,914		—		34,668		(195)		—

Funds withheld at interest – embedded derivative	(4,291)		(65)		—		—		—		(4,356)		—		—
Short-term investments	30		—		—		—		—		30		—		—
Other investments	286		(1)		—		52		—		337		(1)		—
Investments in related parties
AFS securities
Corporate	959		—		(1)		(2)		215		1,171		—		(1)
CLO	498		—		(3)		—		—		495		—		(3)
ABS	7,005		5		5		443		284		7,742		1		2
Trading securities	885		(4)		—		(14)		—		867		(4)		—
Equity securities	251		1		—		—		—		252		1		—
Mortgage loans	1,324		(9)		—		(19)		—		1,296		(9)		—
Investment funds	1,034		27		—		—		—		1,061		27		—
Funds withheld at interest – embedded derivative	(1,266)		(31)		—		—		—		(1,297)		—		—

Other investments	338		5		—		—		—		343		5		—
Reinsurance recoverable	1,470		(34)		—		—		—		1,436		—		—
Assets of consolidated VIEs
Trading securities	648		(4)		—		(8)		789		1,425		(4)		—

Mortgage loans	2,119		(17)		—		11		—		2,113		(17)		—
Investment funds	2,581		5		—		—		(1,235)		1,351		6		—
Other investments	97		2		—		—		—		99		2		—
Total Level 3 assets	$	50,833	$	(315)	$	(19)	$	7,382	$	(912)	$	56,969	$	(192)	$	(20)

Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	(6,747)	$	(1,055)	$	—	$	(396)	$	—	$	(8,198)	$	—	$	—
Universal life benefits	(879)		25		—		—		—		(854)		—		—
Future policy benefits
AmerUs Closed Block	(1,190)		31		—		—		—		(1,159)		—		—
ILICO Closed Block and life benefits	(579)		8		—		—		—		(571)		—		—
Derivative liabilities	(1)		—		—		—		—		(1)		—		—
Other liabilities	(189)		(20)		—		—		—		(209)		—		—
Total Level 3 liabilities	$	(9,585)	$	(1,011)	$	—	$	(396)	$	—	$	(10,992)	$	—	$	—

1 Related to instruments held at end of period.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Three months ended June 30, 2022
			Total realized and unrealized gains (losses)
(In millions)	Beginning balance		Included in income		Included in OCI		Net purchases, issuances, sales and settlements		Net transfers in (out)		Ending balance		Total gains (losses) included in earnings1		Total gains (losses) included in OCI1
Assets
AFS securities

Foreign governments	$	2	$	—	$	—	$	—	$	—	$	2	$	—	$	—
Corporate	1,499		—		(58)		40		107		1,588		—		(58)
CLO	5		—		(3)		(2)		—		—		—		—
ABS	3,783		2		(65)		148		(274)		3,594		—		(66)
CMBS	10		—		—		—		(10)		—		—		—
RMBS	—		—		—		68		—		68		—		—
Trading securities	90		(1)		—		2		(33)		58		—		—
Equity securities	438		8		—		(3)		(381)		62		8		—
Mortgage loans	23,696		(1,027)		—		2,549		—		25,218		(1,025)		—
Investment funds	19		—		—		—		—		19		—		—
Funds withheld at interest – embedded derivative	(1,882)		(2,076)		—		—		—		(3,958)		—		—
Short-term investments	59		—		(1)		—		—		58		—		—

Investments in related parties
AFS securities
Corporate	761		—		(7)		42		53		849		—		(7)
CLO	332		—		(7)		—		—		325		—		(7)
ABS	4,409		16		(125)		(1,096)		1,822		5,026		—		(126)
Trading securities	252		4		—		(808)		1,443		891		—		—
Equity securities	166		(9)		—		(119)		125		163		—		—
Mortgage loans	1,456		(72)		—		32		—		1,416		(73)		—
Investment funds	814		4		—		—		—		818		28		—
Funds withheld at interest – embedded derivative	(570)		(559)		—		—		—		(1,129)		—		—
Short-term investments	53		—		—		—		(53)		—		—		—
Reinsurance recoverable	1,814		(234)		—		—		—		1,580		—		—
Assets of consolidated VIEs
Trading securities	—		—		—		—		330		330		—		—
Mortgage loans	1,880		(50)		—		(2)		(202)		1,626		(50)		—
Investment funds	10,577		33		—		(77)		(9,480)		1,053		27		—
Other investments	1,902		—		—		31		(1,902)		31		—		—

Total Level 3 assets	$	51,565	$	(3,961)	$	(266)	$	805	$	(8,455)	$	39,688	$	(1,085)	$	(264)
Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	(6,485)	$	1,519	$	—	$	(210)	$	—	$	(5,176)	$	—	$	—
Universal life benefits	(1,096)		153		—		—		—		(943)		—		—
Future policy benefits
AmerUs Closed Block	(1,378)		131		—		—		—		(1,247)		—		—
ILICO Closed Block and life benefits	(704)		81		—		—		—		(623)		—		—
Derivative liabilities	(3)		2		—		—		—		(1)		—		—

Total Level 3 liabilities	$	(9,666)	$	1,886	$	—	$	(210)	$	—	$	(7,990)	$	—	$	—

1 Related to instruments held at end of period.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2023
			Total realized and unrealized gains (losses)
(In millions)	Beginning balance		Included in income		Included in OCI		Net purchases, issuances, sales and settlements		Net transfers in (out)		Ending balance		Total gains (losses) included in earnings1		Total gains (losses) included in OCI1
Assets
AFS securities

Foreign governments	$	1	$	—	$	—	$	47	$	—	$	48	$	—	$	—
Corporate	1,665		(1)		24		1,196		(424)		2,460		—		17

ABS	4,867		—		(50)		1,049		(561)		5,305		—		(46)
CMBS	—		—		—		—		12		12		—		(1)
RMBS	232		6		2		(3)		(231)		6		—		—
Trading securities	53		3		—		(7)		(11)		38		1		—
Equity securities	92		(12)		—		—		(13)		67		(12)		—
Mortgage loans	27,454		56		—		7,158		—		34,668		57		—

Funds withheld at interest – embedded derivative	(4,847)		491		—		—		—		(4,356)		—		—
Short-term investments	36		—		(2)		(30)		26		30		—		—
Other investments	441		—		—		(104)		—		337		(1)		—
Investments in related parties
AFS securities
Corporate	812		1		(8)		151		215		1,171		—		(8)
CLO	303		—		7		185		—		495		—		7
ABS	5,542		9		49		1,858		284		7,742		4		46
Trading securities	878		2		—		(13)		—		867		(1)		—
Equity securities	279		5		—		(32)		—		252		5		—
Mortgage loans	1,302		17		—		(23)		—		1,296		17		—
Investment funds	959		70		—		32		—		1,061		70		—
Funds withheld at interest – embedded derivative	(1,425)		128		—		—		—		(1,297)		—		—

Other investments	303		(2)		—		42		—		343		(2)		—
Reinsurance recoverable	1,388		48		—		—		—		1,436		—		—
Assets of consolidated VIEs
Trading securities	622		8		—		(10)		805		1,425		8		—

Mortgage loans	2,055		2		—		56		—		2,113		2		—
Investment funds	2,471		23		—		(8)		(1,135)		1,351		23		—
Other investments	99		2		—		(2)		—		99		2		—
Total Level 3 assets	$	45,582	$	856	$	22	$	11,542	$	(1,033)	$	56,969	$	173	$	15

Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	(5,841)	$	(1,528)	$	—	$	(829)	$	—	$	(8,198)	$	—	$	—
Universal life benefits	(829)		(25)		—		—		—		(854)		—		—
Future policy benefits
AmerUs Closed Block	(1,164)		5		—		—		—		(1,159)		—		—
ILICO Closed Block and life benefits	(548)		(23)		—		—		—		(571)		—		—
Derivative liabilities	(1)		—		—		—		—		(1)		—		—
Other liabilities	(142)		(67)		—		—		—		(209)		—		—
Total Level 3 liabilities	$	(8,525)	$	(1,638)	$	—	$	(829)	$	—	$	(10,992)	$	—	$	—


1 Related to instruments held at end of period.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2022
			Total realized and unrealized gains (losses)
(In millions)	January 1, 2022		Included in income		Included in OCI		Net purchases, issuances, sales and settlements		Net transfers in (out)		Ending balance		Total gains (losses) included in earnings1		Total gains (losses) included in OCI1
Assets
AFS securities

Foreign governments	$	2	$	—	$	—	$	—	$	—	$	2	$	—	$	—
Corporate	1,339		(3)		(77)		180		149		1,588		—		(76)
CLO	14		(2)		—		(12)		—		—		—		—
ABS	3,619		7		(95)		—		63		3,594		—		(89)
CMBS	43		—		(17)		—		(26)		—		—		1
RMBS	—		—		—		68		—		68		—		—
Trading securities	69		(6)		—		8		(13)		58		—		—
Equity securities	429		17		—		(3)		(381)		62		16		—
Mortgage loans	21,154		(1,771)		—		5,835		—		25,218		(1,767)		—
Investment funds	18		1		—		—		—		19		1		—
Funds withheld at interest – embedded derivative	—		(3,958)		—		—		—		(3,958)		—		—
Short-term investments	29		—		(1)		30		—		58		—		—

Investments in related parties
AFS securities
Corporate	670		(4)		(6)		136		53		849		—		(6)
CLO	202		—		(7)		130		—		325		—		(7)
ABS	6,445		(1)		(135)		(1,241)		(42)		5,026		—		(138)
Trading securities	1,771		(1)		—		(1,062)		183		891		—		—
Equity securities	284		(14)		—		(119)		12		163		—		—
Mortgage loans	1,369		(124)		—		171		—		1,416		(124)		—
Investment funds	2,855		28		—		(34)		(2,031)		818		28		—
Funds withheld at interest – embedded derivative	—		(1,129)		—		—		—		(1,129)		—		—
Short-term investments	—		—		—		53		(53)		—		—		—

Reinsurance recoverable	1,991		(411)		—		—		—		1,580		—		—
Assets of consolidated VIEs
Trading securities	—		—		—		—		330		330		—		—

Mortgage loans	2,152		(170)		—		(154)		(202)		1,626		(170)		—
Investment funds	1,297		28		—		161		(433)		1,053		28		—
Other investments	—		—		—		31		—		31		—		—
Total Level 3 assets	$	45,752	$	(7,513)	$	(338)	$	4,178	$	(2,391)	$	39,688	$	(1,988)	$	(315)
Liabilities
Interest sensitive contract liabilities
Embedded derivative	$	(7,408)	$	2,553	$	—	$	(321)	$	—	$	(5,176)	$	—	$	—
Universal life benefits	(1,235)		292		—		—		—		(943)		—		—
Future policy benefits
AmerUs Closed Block	(1,520)		273		—		—		—		(1,247)		—		—
ILICO Closed Block and life benefits	(742)		119		—		—		—		(623)		—		—
Derivative liabilities	(3)		2		—		—		—		(1)		—		—


Total Level 3 liabilities	$	(10,908)	$	3,239	$	—	$	(321)	$	—	$	(7,990)	$	—	$	—

1 Related to instruments held at end of period.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following represents the gross components of purchases, issuances, sales and settlements, net, and net transfers in (out) shown above:


	Three months ended June 30, 2023
(In millions)	Purchases		Issuances		Sales		Settlements		Net purchases, issuances, sales and settlements		Transfers in		Transfers out		Net transfers in (out)
Assets
AFS securities

Foreign governments	$	53	$	—	$	—	$	(6)	$	47	$	—	$	—	$	—
Corporate	1,104		—		—		(34)		1,070		—		(244)		(244)

ABS	1,033		—		(20)		(119)		894		123		(623)		(500)
CMBS	—		—		—		—		—		12		—		12
RMBS	—		—		—		(3)		(3)		5		(236)		(231)
Trading securities	8		—		—		(11)		(3)		—		(2)		(2)

Mortgage loans	5,783		—		(31)		(838)		4,914		—		—		—


Other investments	325		—		—		(273)		52		—		—		—
Investments in related parties
AFS securities
Corporate	1		—		—		(3)		(2)		215		—		215

ABS	1,072		—		(162)		(467)		443		284		—		284
Trading securities	25		—		(37)		(2)		(14)		—		—		—

Mortgage loans	—		—		—		(19)		(19)		—		—		—




Assets of consolidated VIEs
Trading securities	10		—		(18)		—		(8)		817		(28)		789

Mortgage loans	13		—		—		(2)		11		—		—		—
Investment funds	—		—		—		—		—		327		(1,562)		(1,235)

Total Level 3 assets	$	9,427	$	—	$	(268)	$	(1,777)	$	7,382	$	1,783	$	(2,695)	$	(912)

Liabilities

Interest sensitive contract liabilities – embedded derivative	$	—	$	(558)	$	—	$	162	$	(396)	$	—	$	—	$	—






Total Level 3 liabilities	$	—	$	(558)	$	—	$	162	$	(396)	$	—	$	—	$	—

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Three months ended June 30, 2022
(In millions)	Purchases		Issuances		Sales		Settlements		Net purchases, issuances, sales and settlements		Transfers in1		Transfers out2		Net transfers in (out)
Assets
AFS securities


Corporate	$	129	$	—	$	(2)	$	(87)	$	40	$	150	$	(43)	$	107
CLO	—		—		—		(2)		(2)		—		—		—
ABS	746		—		(341)		(257)		148		30		(304)		(274)
CMBS	—		—		—		—		—		—		(10)		(10)
RMBS	68		—		—		—		68		—		—		—
Trading securities	2		—		—		—		2		9		(42)		(33)
Equity securities	—		—		(3)		—		(3)		19		(400)		(381)
Mortgage loans	3,386		—		(48)		(789)		2,549		—		—		—


Short-term investments	29		—		—		(29)		—		—		—		—

Investments in related parties
AFS securities
Corporate	52		—		—		(10)		42		53		—		53

ABS	899		—		(6)		(1,989)		(1,096)		1,822		—		1,822
Trading securities	7		—		(787)		(28)		(808)		1,443		—		1,443
Equity securities	—		—		(119)		—		(119)		125		—		125
Mortgage loans	36		—		—		(4)		32		—		—		—


Short-term investments	—		—		—		—		—		—		(53)		(53)


Assets of consolidated VIEs
Trading securities	—		—		—		—		—		330		—		330

Mortgage loans	—		—		—		(2)		(2)		21		(223)		(202)
Investment funds	33		—		(110)		—		(77)		1,006		(10,486)		(9,480)
Other investments	31		—		—		—		31		—		(1,902)		(1,902)

Total Level 3 assets	$	5,418	$	—	$	(1,416)	$	(3,197)	$	805	$	5,008	$	(13,463)	$	(8,455)

Liabilities
Interest sensitive contract liabilities – embedded derivative	$	—	$	(337)	$	—	$	127	$	(210)	$	—	$	—	$	—


Total Level 3 liabilities	$	—	$	(337)	$	—	$	127	$	(210)	$	—	$	—	$	—

1 Transfers in are primarily assets of VIEs that we consolidated effective in the second quarter of 2022.
2 Transfers out are primarily the deconsolidation of certain of our VIEs effective in the second quarter of 2022.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2023
(In millions)	Purchases		Issuances		Sales		Settlements		Net purchases, issuances, sales and settlements		Transfers in		Transfers out		Net transfers in (out)
Assets
AFS securities

Foreign governments	$	53	$	—	$	—	$	(6)	$	47	$	—	$	—	$	—
Corporate	1,312		—		—		(116)		1,196		29		(453)		(424)

ABS	1,331		—		(20)		(262)		1,049		338		(899)		(561)
CMBS	—		—		—		—		—		12		—		12
RMBS	1		—		—		(4)		(3)		5		(236)		(231)
Trading securities	8		—		—		(15)		(7)		5		(16)		(11)
Equity securities	—		—		—		—		—		—		(13)		(13)
Mortgage loans	8,665		—		(63)		(1,444)		7,158		—		—		—

Short-term investments	—		—		—		(30)		(30)		26		—		26
Other investments	327		—		—		(431)		(104)		—		—		—
Investments in related parties
AFS securities
Corporate	157		—		—		(6)		151		215		—		215
CLO	185		—		—		—		185		—		—		—
ABS	2,706		—		(162)		(686)		1,858		284		—		284
Trading securities	27		—		(37)		(3)		(13)		—		—		—
Equity securities	—		—		—		(32)		(32)		—		—		—
Mortgage loans	—		—		—		(23)		(23)		—		—		—
Investment funds	32		—		—		—		32		—		—		—

Other investments	42		—		—		—		42		—		—		—

Assets of consolidated VIEs
Trading securities	20		—		(30)		—		(10)		836		(31)		805

Mortgage loans	59		—		—		(3)		56		—		—		—
Investment funds	—		—		(8)		—		(8)		475		(1,610)		(1,135)
Other investments	5		—		(7)		—		(2)		—		—		—
Total Level 3 assets	$	14,930	$	—	$	(327)	$	(3,061)	$	11,542	$	2,225	$	(3,258)	$	(1,033)

Liabilities

Interest sensitive contract liabilities – embedded derivative	$	—	$	(1,135)	$	—	$	306	$	(829)	$	—	$	—	$	—






Total Level 3 liabilities	$	—	$	(1,135)	$	—	$	306	$	(829)	$	—	$	—	$	—

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


	Six months ended June 30, 2022
(In millions)	Purchases		Issuances		Sales		Settlements		Net purchases, issuances, sales and settlements		Transfers in1		Transfers out2		Net transfers in (out)
Assets
AFS securities


Corporate	$	453	$	—	$	(170)	$	(103)	$	180	$	193	$	(44)	$	149
CLO	—		—		—		(12)		(12)		—		—		—
ABS	2,235		—		(1,791)		(444)		—		368		(305)		63
CMBS	—		—		—		—		—		—		(26)		(26)
RMBS	68		—		—		—		68		—		—		—
Trading securities	8		—		—		—		8		39		(52)		(13)
Equity securities	—		—		(3)		—		(3)		19		(400)		(381)
Mortgage loans	7,477		—		(130)		(1,512)		5,835		—		—		—

Short-term investments	59		—		—		(29)		30		—		—		—


Investments in related parties
AFS securities
Corporate	367		—		(217)		(14)		136		53		—		53
CLO	130		—		—		—		130		—		—		—
ABS	1,273		—		(93)		(2,421)		(1,241)		1,822		(1,864)		(42)
Trading securities	36		—		(1,052)		(46)		(1,062)		1,443		(1,260)		183
Equity securities	—		—		(119)		—		(119)		125		(113)		12
Mortgage securities	182		—		—		(11)		171		—		—		—
Investment funds	—		—		(34)		—		(34)		—		(2,031)		(2,031)
Short-term investments	53		—		—		—		53		—		(53)		(53)


Assets of consolidated VIEs
Trading securities	—		—		—		—		—		330		—		330

Mortgage loans	—		—		—		(154)		(154)		21		(223)		(202)
Investment funds	286		—		(125)		—		161		11,087		(11,520)		(433)
Other investments	31		—		—		—		31		1,902		(1,902)		—
Total Level 3 assets	$	12,658	$	—	$	(3,734)	$	(4,746)	$	4,178	$	17,402	$	(19,793)	$	(2,391)

Liabilities

Interest sensitive contract liabilities – embedded derivative	$	—	$	(597)	$	—	$	276	$	(321)	$	—	$	—	$	—







Total Level 3 liabilities	$	—	$	(597)	$	—	$	276	$	(321)	$	—	$	—	$	—

1 Transfers in are primarily assets of VIEs that we consolidated in 2022.
2 Transfers out are primarily assets of VIEs that changed consolidation status in 2022.

Significant Unobservable Inputs—Significant unobservable inputs occur when we could not obtain or corroborate the quantitative detail of the inputs. This applies to fixed maturity securities, equity securities, mortgage loans and certain investment funds, as well as embedded derivatives in liabilities. Additional significant unobservable inputs are described below.

AFS, trading and equity securities – We use discounted cash flow models to calculate the fair value for certain fixed maturity and equity securities. The discount rate is a significant unobservable input because the credit spread includes adjustments made to the base rate. The base rate represents a market comparable rate for securities with similar characteristics. This excludes assets for which fair value is provided by independent broker quotes, but includes assets for which fair value is provided by affiliated quotes.

Mortgage loans – We use discounted cash flow models from independent commercial pricing services to calculate the fair value of our mortgage loan portfolio. The discount rate is a significant unobservable input. This approach uses market transaction information and client portfolio-oriented information, such as prepayments or defaults, to support the valuations.

Investment funds – We use various methods of valuing of our investment funds from both independent pricing services and affiliated modeling.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Interest sensitive contract liabilities – embedded derivative – Significant unobservable inputs we use in the fixed indexed annuities embedded derivative of the interest sensitive contract liabilities valuation include:

1.Nonperformance risk – For contracts we issue, we use the credit spread, relative to the US Department of the Treasury (US Treasury) curve based on our public credit rating as of the valuation date. This represents our credit risk for use in the estimate of the fair value of embedded derivatives.

2.Option budget – We assume future hedge costs in the derivative’s fair value estimate. The level of option budgets determines the future costs of the options and impacts future policyholder account value growth.

3.Policyholder behavior – We regularly review the full withdrawal (surrender rate) assumptions. These are based on our initial pricing assumptions updated for actual experience. Actual experience may be limited for recently issued products.

The following summarizes the unobservable inputs for AFS, trading and equity securities, mortgage loans, investment funds and the embedded derivatives of fixed indexed annuities, including those of consolidated VIEs:


	June 30, 2023
(In millions, except for percentages and multiples)	Fair value		Valuation technique	Unobservable inputs	Minimum		Maximum		Weighted average			Impact of an increase in the input on fair value
AFS, trading and equity securities	$	13,800	Discounted cash flow	Discount rate	2.2	%	18.7	%	6.9	%	1	Decrease

Mortgage loans	38,077		Discounted cash flow	Discount rate	2.0	%	24.2	%	6.5	%	1	Decrease

Investment funds	502		Discounted cash flow	Discount rate	6.4	%	6.4	%	6.4	%		Decrease

	512		Net tangible asset values	Implied multiple	1.20x		1.20x		1.20x			Increase
	337		Reported net asset value	Reported net asset value	N/A		N/A		N/A			N/A

Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives	8,198		Discounted cash flow	Nonperformance risk	0.4	%	1.8	%	1.2	%	2	Decrease
				Option budget	0.5	%	5.7	%	2.2	%	3	Increase
				Surrender rate	5.4	%	12.0	%	8.1	%	3	Decrease

	December 31, 2022
(In millions, except for percentages and multiples)	Fair value		Valuation technique	Unobservable inputs	Minimum		Maximum		Weighted average			Impact of an increase in the input on fair value
AFS, trading and equity securities	$	10,671	Discounted cash flow	Discount rate	2.2	%	18.8	%	6.8	%	1	Decrease

Mortgage loans	30,811		Discounted cash flow	Discount rate	1.5	%	22.1	%	6.3	%	1	Decrease

Investment funds	506		Discounted cash flow	Discount rate	6.4	%	6.4	%	6.4	%		Decrease
	873		Discounted cash flow / Guideline public equity	Discount rate / P/E	16.5% / 9x		16.5% / 9x		16.5% / 9x			Decrease/Increase
	529		Net tangible asset values	Implied multiple	1.26x		1.26x		1.26x			Increase
	563		Reported net asset value	Reported net asset value	N/A		N/A		N/A			N/A

Interest sensitive contract liabilities – fixed indexed annuities embedded derivatives	5,841		Discounted cash flow	Nonperformance risk	0.1	%	1.7	%	1.0	%	2	Decrease
				Option budget	0.5	%	5.3	%	1.9	%	3	Increase
				Surrender rate	5.1	%	11.5	%	8.1	%	3	Decrease

1 The discount rate weighted average is calculated based on the relative fair values of the securities or loans.
2 The nonperformance risk weighted average is based on the projected cash flows attributable to the embedded derivative.
3 The option budget and surrender rate weighted averages are calculated based on projected account values.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Financial Instruments Without Readily Determinable Fair Values—We have elected the measurement alternative for certain equity securities that do not have a readily determinable fair value. As of June 30, 2023 and December 31, 2022, the carrying amount of the equity securities was $400 million and $400 million, respectively, with no cumulative recorded impairment.

Fair Value of Financial Instruments Not Carried at Fair Value—The following represents our financial instruments not carried at fair value on the condensed consolidated balance sheets:


	June 30, 2023
(In millions)	Carrying Value		Fair Value		NAV		Level 1		Level 2		Level 3
Financial assets

Investment funds	$	123	$	123	$	123	$	—	$	—	$	—
Policy loans	336		336		—		—		336		—
Funds withheld at interest	32,200		32,200		—		—		—		32,200

Other investments	194		195		—		—		—		195
Investments in related parties

Investment funds	575		575		575		—		—		—
Funds withheld at interest	10,314		10,314		—		—		—		10,314
Short-term investments	891		891		—		—		891		—





Total financial assets not carried at fair value	$	44,633	$	44,634	$	698	$	—	$	1,227	$	42,709

Financial liabilities
Interest sensitive contract liabilities	$	134,154	$	121,326	$	—	$	—	$	—	$	121,326
Debt	3,642		2,873		—		—		2,873		—
Securities to repurchase	6,261		6,261		—		—		6,261		—
Funds withheld liability	305		305		—		—		305		—
Total financial liabilities not carried at fair value	$	144,362	$	130,765	$	—	$	—	$	9,439	$	121,326


	December 31, 2022
(In millions)	Carrying Value		Fair Value		NAV		Level 1		Level 2		Level 3
Financial assets

Investment funds	$	79	$	79	$	79	$	—	$	—	$	—
Policy loans	347		347		—		—		347		—
Funds withheld at interest	37,727		37,727		—		—		—		37,727
Short-term investments	1,640		1,640		—		—		1,614		26
Other investments	162		162		—		—		—		162
Investments in related parties

Investment funds	610		610		610		—		—		—
Funds withheld at interest	11,233		11,233		—		—		—		11,233


Total financial assets not carried at fair value	$	51,798	$	51,798	$	689	$	—	$	1,961	$	49,148

Financial liabilities
Interest sensitive contract liabilities	$	125,101	$	111,608	$	—	$	—	$	—	$	111,608

Debt	3,658		2,893		—		—		2,893		—
Securities to repurchase	4,743		4,743		—		—		4,743		—
Funds withheld liability	360		360		—		—		360		—

Total financial liabilities not carried at fair value	$	133,862	$	119,604	$	—	$	—	$	7,996	$	111,608

We estimate the fair value for financial instruments not carried at fair value using the same methods and assumptions as those we carry at fair value. The financial instruments presented above are reported at carrying value on the condensed consolidated balance sheets; however, in the case of policy loans, funds withheld at interest and liability, short-term investments and securities to repurchase, the carrying amount approximates fair value.

Interest sensitive contract liabilities – The carrying and fair value of interest sensitive contract liabilities above includes fixed indexed and traditional fixed annuities without mortality or morbidity risks, funding agreements and payout annuities without life contingencies. The embedded derivatives within fixed indexed annuities without mortality or morbidity risks are excluded, as they are carried at fair value. The valuation of these investment contracts is based on discounted cash flow methodologies using significant unobservable inputs. The estimated fair value is determined using current market risk-free interest rates, adding a spread to reflect our nonperformance risk and subtracting a risk margin to reflect uncertainty inherent in the projected cash flows.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Debt – We obtain the fair value of debt from commercial pricing services. These are classified as Level 2. The pricing services incorporate a variety of market observable information in their valuation techniques including benchmark yields, trading activity, credit quality, issuer spreads, bids, offers and other reference data.

8. Deferred Acquisition Costs, Deferred Sales Inducements and Value of Business Acquired

The following represents a rollforward of DAC and DSI by product, and a rollforward of VOBA. See Note 9 – Long-duration Contracts for more information on our products.


	Six months ended June 30, 2023
	DAC								DSI		VOBA		Total DAC, DSI and VOBA
(In millions)	Traditional deferred annuities		Indexed annuities		Funding agreements		Other investment-type		Indexed annuities
Balance at December 31, 2022	$	304	$	755	$	11	$	9	$	399	$	2,988	$	4,466
Additions	298		405		1		2		285		—		991
Amortization	(42)		(41)		(2)		—		(23)		(183)		(291)

Balance at June 30, 2023	$	560	$	1,119	$	10	$	11	$	661	$	2,805	$	5,166


	Six months ended June 30, 2022
	DAC								DSI		VOBA		Total DAC, DSI and VOBA
(In millions)	Traditional deferred annuities		Indexed annuities		Funding agreements		Other investment-type		Indexed annuities
Balance at January 1, 2022	$	—	$	—	$	—	$	—	$	—	$	3,372	$	3,372
Additions	58		358		13		5		160		—		594
Amortization	(1)		(8)		(1)		—		(1)		(195)		(206)
Balance at June 30, 2022	$	57	$	350	$	12	$	5	$	159	$	3,177	$	3,760

Deferred costs related to universal life-type policies and investment contracts with significant revenue streams from sources other than investment of the policyholder funds, including traditional deferred annuities and indexed annuities, are amortized on a constant-level basis for a cohort of contracts using initial premium or deposit. Significant inputs and assumptions are required for determining the expected duration of the cohort and involves using accepted actuarial methods to determine decrement rates related to policyholder behavior for lapses, withdrawals (surrenders) and mortality. The assumptions used to determine the amortization of DAC and DSI are consistent with those used to estimate the related liability balance.

Deferred costs related to investment contracts without significant revenue streams from sources other than investment of policyholder funds are amortized using the effective interest method, which primarily includes funding agreements. The effective interest method requires inputs to project future cash flows, which for funding agreements includes contractual terms of notional value, periodic interest payments based on either fixed or floating interest rates, and duration. For other investment-type contracts which include immediate annuities and assumed endowments without significant mortality risks, assumptions are required related to policyholder behavior for lapses and withdrawals (surrenders).

The expected amortization of VOBA for the next five years is as follows:


(In millions)	Expected amortization
20231	$	169
2024	316
2025	289
2026	260
2027	230
2028	200

1 Expected amortization for the remainder of 2023.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

9. Long-duration Contracts

Interest sensitive contract liabilities – Interest sensitive contract liabilities primarily include:

▪traditional deferred annuities,

▪indexed annuities consisting of fixed indexed and index-linked variable annuities,

▪funding agreements, and

▪other investment-type contracts comprising of immediate annuities without significant mortality risk (which includes pension group annuities without life contingencies) and assumed endowments without significant mortality risks.

The following represents a rollforward of the policyholder account balance by product within interest sensitive contract liabilities. Where explicit policyholder account balances do not exist, the disaggregated rollforward represents the recorded reserve.


	Six months ended June 30, 2023
(In millions, except percentages)	Traditional deferred annuities			Indexed annuities			Funding agreements			Other investment-type			Total
Balance at December 31, 2022	$	43,518		$	92,660		$	27,439		$	4,722		$	168,339
Deposits	12,174			5,808			1,648			2,607			22,237
Policy charges	(1)			(318)			—			—			(319)
Surrenders and withdrawals	(4,986)			(5,563)			(110)			(11)			(10,670)
Benefit payments	(505)			(826)			(1,910)			(167)			(3,408)
Interest credited	802			364			401			71			1,638
Foreign exchange	(31)			—			161			(218)			(88)
Other	(54)			—			(11)			(37)			(102)
Balance at June 30, 2023	$	50,917		$	92,125		$	27,618		$	6,967		$	177,627

	June 30, 2023
Weighted average crediting rate	3.5		%	2.3		%	2.7		%	2.9		%	2.7		%
Net amount at risk	$	424		$	14,158		$	—		$	104		$	14,686
Cash surrender value	48,135			84,200			—			4,442			136,777


	Six months ended June 30, 2022
(In millions, except percentages)	Traditional deferred annuities			Indexed annuities			Funding agreements			Other investment-type			Total
Balance at January 1, 2022	$	35,599		$	89,755		$	23,623		$	2,413		$	151,390
Deposits	2,476			5,186			5,820			1,286			14,768
Policy charges	(1)			(287)			—			—			(288)
Surrenders and withdrawals	(2,115)			(3,610)			(50)			(2)			(5,777)
Benefit payments	(480)			(847)			(969)			(166)			(2,462)
Interest credited	465			1,245			299			38			2,047
Foreign exchange	—			—			(449)			(58)			(507)
Other	—			—			(334)			(8)			(342)
Balance at June 30, 2022	$	35,944		$	91,442		$	27,940		$	3,503		$	158,829

	June 30, 2022
Weighted average crediting rate	2.7		%	2.0		%	2.0		%	2.9		%	2.2		%
Net amount at risk	$	419		$	12,788		$	—		$	25		$	13,232
Cash surrender value	34,402			83,837			—			1,206			119,445

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following is a reconciliation of interest sensitive contract liabilities to the condensed consolidated balance sheets:


	June 30,
(In millions)	2023		2022
Traditional deferred annuities	$	50,917	$	35,944
Indexed annuities	92,125		91,442

Funding agreements	27,618		27,940
Other investment-type	6,967		3,503

Reconciling items1	6,732		5,658
Interest sensitive contract liabilities	$	184,359	$	164,487

1 Reconciling items primarily include embedded derivatives in indexed annuities, unaccreted host contract adjustments on indexed annuities, negative VOBA, sales inducement liabilities, and wholly ceded universal life insurance contracts.

The following represents policyholder account balances by range of guaranteed minimum crediting rates, as well as the related range of the difference between rates being credited to policyholders and the respective guaranteed minimums:


	June 30, 2023
(In millions)	At guaranteed minimum		1 basis point – 100 basis points above guaranteed minimum		Greater than 100 basis points above guaranteed minimum		Total




































< 2.0%	$	27,210	$	19,740	$	86,622	$	133,572
2.0% – < 4.0%	29,994		2,285		408		32,687
4.0% – < 6.0%	10,141		9		1		10,151
6.0% and greater	1,217		—		—		1,217
Total	$	68,562	$	22,034	$	87,031	$	177,627


	June 30, 2022
(In millions)	At guaranteed minimum		1 basis point – 100 basis points above guaranteed minimum		Greater than 100 basis points above guaranteed minimum		Total




































< 2.0%	$	26,768	$	28,238	$	61,001	$	116,007
2.0% – < 4.0%	37,017		955		69		38,041
4.0% – < 6.0%	4,625		11		6		4,642
6.0% and greater	139		—		—		139
Total	$	68,549	$	29,204	$	61,076	$	158,829

Future policy benefits – Future policy benefits consist primarily of payout annuities, including single premium immediate annuities with life contingencies (which include pension group annuities with life contingencies).

The following is a rollforward of the expected value of future policy benefits:


	Payout annuities with life contingencies
	Six months ended June 30,
(In millions)	2023		2022















Present value of expected future policy benefits
Beginning balance	$	36,422	$	35,278
Effect of changes in discount rate assumptions	8,425		—
Beginning balance at original discount rate	44,847		35,278

Effect of actual experience compared to expected experience	(60)		(91)
Adjusted beginning balance	44,787		35,187
Issuances	9,097		7,624
Interest accrual	751		483
Benefit payments	(1,748)		(1,480)
Foreign exchange	18		(58)
Ending balance at original discount rate	52,905		41,756
Effect of changes in discount rate assumptions	(8,436)		(6,459)
Ending balance	$	44,469	$	35,297

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following is a reconciliation of future policy benefits to the condensed consolidated balance sheets:


	June 30,
(In millions)	2023		2022
Payout annuities with life contingencies	$	44,469	$	35,297
Reconciling items1	5,815		5,902
Future policy benefits	$	50,284	$	41,199

1 Reconciling items primarily include the deferred profit liability and negative VOBA associated with our liability for future policy benefits. Additionally, it includes reserves for our immaterial lines of business including term and whole life, accident and health and disability, as well as other insurance benefit reserves for our no-lapse guarantees with universal life contracts, all of which are fully ceded.

The following is a reconciliation of premiums to the condensed consolidated statements of income (loss):


	Six months ended June 30,
(In millions)	2023		2022
Payout annuities with life contingencies	$	9,123	$	7,708
Reconciling items1	14		16
Premiums	$	9,137	$	7,724

1 Reconciling items premiums related to our immaterial lines of business including term and whole life, and accident and health and disability.

Gross premiums are recorded within premiums on the condensed consolidated statements of income (loss). Interest expense (accretion) related to future policy benefits was $751 million and $483 million during the six months ended June 30, 2023 and 2022, respectively, and is recorded as a component of policy and other operating expenses on the condensed consolidated statements of income (loss).

Significant assumptions and inputs to the calculation of future policy benefits for payout annuities with life contingencies include policyholder demographic data, assumptions for policyholder longevity and policyholder utilization for contracts with deferred lives, and discount rates. We base certain key assumptions related to policyholder behavior on industry standard data adjusted to align with actual company experience, if necessary. At least annually, we review all significant cash flow assumptions and update as necessary, unless emerging experience indicates a more frequent review is necessary. The discount rate reflects market observable inputs from upper-medium grade fixed income instrument yields and is interpolated, where necessary, to conform to the duration of our liabilities.

During the six months ended June 30, 2023, future policy benefits for payout annuities with life contingencies increased by $8,047 million, which was primarily driven by $9,097 million of pension group annuity issuances and $751 million of interest accrual, partially offset by $1,748 million of benefit payments.

During the six months ended June 30, 2022, future policy benefits for payout annuities with life contingencies increased by $19 million, which was primarily driven by $7,624 million of pension group annuity issuances and $483 million of interest accrual, partially offset by a $6,459 million change in discount rate assumptions related to an increase in rates and $1,480 million of benefit payments.

The following represents the undiscounted and discounted expected future benefit payments for the liability for future policy benefits. As these relate to payout annuities for single premium immediate annuities with life contingencies, there are no expected future gross premiums.


	June 30, 2023				June 30, 2022
(In millions)	Undiscounted		Discounted		Undiscounted		Discounted

Expected future benefit payments	$	77,248	$	52,905	$	60,043	$	41,756

The following represents the weighted-average durations and the weighted-average interest rates of future policy benefits:


	June 30,
	2023		2022
Weighted-average liability duration (in years)	9.6		10.4
Weighted-average interest accretion rate	3.5	%	3.0	%
Weighted-average current discount rate	5.5	%	4.8	%

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following is a summary of remeasurement gains (losses) included within future policy and other policy benefits on the condensed consolidated statements of income (loss):


	Six months ended June 30,
(In millions)	2023		2022
Reserves	$	60	$	90
Deferred profit liability	(44)		(85)
Negative VOBA	(10)		5
Total remeasurement gains (losses)	$	6	$	10

During the six months ended June 30, 2023 and 2022, we recorded reserve increases of $111 million and $29 million, respectively, to the condensed consolidated statements of income (loss) as a result of the present value of benefits and expenses exceeding the present value of gross premiums.

Market risk benefits – We issue and reinsure traditional deferred and indexed annuity products that contain GLWB and GMDB riders that meet the criteria to be classified as market risk benefits.

The following is a rollfoward of net market risk benefit liabilities by product:


	Six months ended June 30, 2023
(In millions)	Traditional deferred annuities		Indexed annuities		Total
Balance at December 31, 2022	$	170	$	2,319	$	2,489
Effect of changes in instrument-specific credit risk	13		353		366
Balance, beginning of period, before changes in instrument-specific credit risk	183		2,672		2,855
Issuances	—		31		31
Interest accrual	5		70		75
Attributed fees collected	1		165		166
Benefit payments	(1)		(15)		(16)
Effect of changes in interest rates	3		71		74
Effect of changes in equity	—		(61)		(61)
Effect of actual behavior compared to expected behavior	3		35		38


Balance, end of period, before changes in instrument-specific credit risk	194		2,968		3,162
Effect of changes in instrument-specific credit risk	(15)		(385)		(400)
Balance at June 30, 2023	$	179	$	2,583	$	2,762



	June 30, 2023
Net amount at risk	$	424	$	14,158	$	14,582
Weighted-average attained age of contract holders (in years)	75		69		69


	Six months ended June 30, 2022
(In millions)	Traditional deferred annuities		Indexed annuities		Total
Balance at January 1, 2022	$	253	$	4,194	$	4,447


Issuances	—		31		31
Interest accrual	—		4		4
Attributed fees collected	1		161		162
Benefit payments	(1)		(27)		(28)
Effect of changes in interest rates	(56)		(1,502)		(1,558)
Effect of changes in equity	1		164		165
Effect of actual behavior compared to expected behavior	3		24		27


Balance, end of period, before changes in instrument-specific credit risk	201		3,049		3,250
Effect of changes in instrument-specific credit risk	(20)		(556)		(576)
Balance at June 30, 2022	$	181	$	2,493	$	2,674



	June 30, 2022
Net amount at risk	$	419	$	12,788	$	13,207
Weighted-average attained age of contract holders (in years)	75		69		69

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

The following is a reconciliation of market risk benefits to the condensed consolidated balance sheets. Market risk benefit assets are included in other assets on the condensed consolidated balance sheets.


	June 30, 2023						June 30, 2022
(In millions)	Asset		Liability		Net liability		Asset		Liability		Net liability
Traditional deferred annuities	$	—	$	179	$	179	$	—	$	181	$	181
Indexed annuities	433		3,016		2,583		489		2,982		2,493





Total	$	433	$	3,195	$	2,762	$	489	$	3,163	$	2,674

During the six months ended June 30, 2023, net market risk benefit liabilities increased by $273 million, which was primarily driven by $166 million in fees collected from policyholders and $74 million related to a decrease in discount rates across the curve.

During the six months ended June 30, 2022, net market risk benefit liabilities decreased by $1,773 million, which was primarily driven by $1,558 million related to an increase in discount rates across the curve and a $576 million change in instrument-specific credit risk related to widening of credit spreads, partially offset by $165 million of changes related to equity market performance and $162 million of fees collected from policyholders.

The determination of the fair value of market risk benefits requires the use of inputs related to fees and assessments and assumptions in determining the projected benefits in excess of the projected account balance. Judgment is required for both economic and actuarial assumptions, which can be either observable or unobservable, that impact future policyholder account growth.

Economic assumptions include interest rates and implied volatilities throughout the duration of the liability. For indexed annuities, assumptions also include projected equity returns which impact cash flows attributable to indexed strategies, implied equity volatilities, expected index credits on the next policy anniversary date and future equity option costs. Assumptions related to the level of option budgets used for determining the future equity option costs and the impact on future policyholder account value growth are considered unobservable inputs.

Policyholder behavior assumptions are unobservable inputs and are established using accepted actuarial valuation methods to estimate withdrawals (surrender rate) and income rider utilization. Assumptions are generally based on industry data and pricing assumptions which are updated for actual experience, if necessary. Actual experience may be limited for recently issued products.

All inputs are used to project excess benefits and fees over a range of risk-neutral, stochastic interest rate scenarios. For indexed annuities, stochastic equity return scenarios are also included within the range. A risk margin is incorporated within the discount rate to reflect uncertainty in the projected cash flows such as variations in policyholder behavior, as well as a credit spread to reflect our nonperformance risk, which is considered an unobservable input. We use the credit spread, relative to the US Treasury curve based on our public credit rating as of the valuation date, as the credit spread to reflect our nonperformance risk in the estimate of the fair value of market risk benefits.

The following summarizes the unobservable inputs for market risk benefits:


	June 30, 2023
(In millions, except for percentages)	Fair value		Valuation technique	Unobservable inputs	Minimum		Maximum		Weighted average			Impact of an increase in the input on fair value
Market risk benefits, net	$	2,762	Discounted cash flow	Nonperformance risk	0.4	%	1.8	%	1.5	%	1	Decrease
				Option budget	0.5	%	5.7	%	1.8	%	2	Decrease
				Surrender rate	3.3	%	6.9	%	4.5	%	2	Decrease
				Utilization rate	28.6	%	95.0	%	83.1	%	3	Increase

	June 30, 2022
(In millions, except for percentages)	Fair value		Valuation technique	Unobservable inputs	Minimum		Maximum		Weighted average			Impact of an increase in the input on fair value
Market risk benefits, net	$	2,674	Discounted cash flow	Nonperformance risk	0.5	%	2.0	%	1.6	%	1	Decrease
				Option budget	0.5	%	4.0	%	1.6	%	2	Decrease
				Surrender rate	3.3	%	6.8	%	4.5	%	2	Decrease
				Utilization rate	28.6	%	95.0	%	81.6	%	3	Increase

1 The nonperformance risk weighted average is based on the cash flows underlying the market risk benefit reserve.
2 The option budget and surrender rate weighted averages are calculated based on projected account values.
3 The utilization of GLWB withdrawals represents the estimated percentage of policyholders that are expected to use their income rider over the duration of the contract, with the weighted average based on current account values.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

10. Debt

Credit Facility—On June 30, 2023, AHL, ALRe, AUSA and AARe entered into a new, five-year revolving credit agreement with a syndicate of banks and Citibank, N.A. as administrative agent (Credit Facility), which replaced our previous revolving credit agreement dated as of December 3, 2019. The previous agreement, and the commitments under it, terminated as of June 30, 2023. The Credit Facility is unsecured and has a commitment termination date of June 30, 2028, subject to up to two one-year extensions, in accordance with the terms of the Credit Facility. In connection with the Credit Facility, AHL and AUSA guaranteed all of the obligations of AHL, ALRe, AARe and AUSA under the Credit Facility and the related loan documents, and ALRe and AARe guaranteed certain of the obligations of AHL, ALRe, AARe and AUSA under the Credit Facility and the related loan documents. The borrowing capacity under the Credit Facility is $1.25 billion, subject to being increased up to $1.75 billion in total on the terms described in the Credit Facility. The Credit Facility contains various standard covenants with which we must comply, including the following:

1.Consolidated debt to capitalization ratio not to exceed 35%;

2.Minimum consolidated net worth of no less than $14.8 billion; and

3.Restrictions on our ability to incur liens, with certain exceptions.

Interest accrues on outstanding borrowings at either the adjusted term secured overnight financing rate plus a margin or the base rate plus a margin, with the applicable margin varying based on AHL’s debt rating. Rates and terms are as defined in the Credit Facility.

As of June 30, 2023 and December 31, 2022, we had no amounts outstanding under the current or previous credit facilities and were in compliance with all financial covenants under the facilities.

Liquidity Facility—On June 30, 2023, AHL and ALRe entered into a new revolving credit agreement with a syndicate of banks and Wells Fargo Bank, National Association, as administrative agent (Liquidity Facility), which replaced our previous revolving credit agreement dated as of July 1, 2022. The previous credit agreement, and the commitments under it, expired on June 30, 2023. The Liquidity Facility is unsecured and has a commitment termination date of June 28, 2024, subject to any extensions of additional 364-day periods with consent of extending lenders and/or “term-out” of outstanding loans (by which, at our election, the outstanding loans may be converted to term loans which shall have a maturity of up to one year after the original maturity date), in each case in accordance with the terms of the Liquidity Facility. In connection with the Liquidity Facility, ALRe guaranteed all of the obligations of AHL under the Liquidity Facility and the related loan documents. The Liquidity Facility will be used for liquidity and working capital needs to meet short-term cash flow and investment timing differences. The borrowing capacity under the Liquidity Facility is $2.6 billion, subject to being increased up to $3.1 billion in total on the terms described in the Liquidity Facility. The Liquidity Facility contains various standard covenants with which we must comply, including the following:

1.ALRe minimum consolidated net worth of no less than $8.8 billion; and

2.Restrictions on our ability to incur liens, with certain exceptions.

Interest accrues on outstanding borrowings at either the adjusted term secured overnight financing rate plus a margin or the base rate plus a margin, with applicable margin varying based on ALRe’s financial strength rating. Rates and terms are as defined in the Liquidity Facility.

On February 7, 2023, we borrowed $1.0 billion from the previous liquidity facility for short-term cash flow needs, which was repaid in the first quarter of 2023. As of June 30, 2023 and December 31, 2022, we had no amounts outstanding under the current or previous liquidity facilities and were in compliance with all financial covenants under the facilities.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

11. Equity

Accumulated Other Comprehensive Income (Loss)—The following provides the details and changes in AOCI:


(In millions)	Unrealized investment gains (losses) on AFS securities without a credit allowance		Unrealized investment gains (losses) on AFS securities with a credit allowance		Unrealized gains (losses) on hedging instruments		Remeasurement gains (losses) on future policy benefits related to discount rate		Remeasurement gains (losses) on market risk benefits related to credit risk		Foreign currency translation and other adjustments		Accumulated other comprehensive income (loss)
Balance at March 31, 2023	$	(10,879)	$	(467)	$	109	$	4,735	$	355	$	(1)	$	(6,148)

Other comprehensive income (loss) before reclassifications	(829)		55		(213)		813		(55)		11		(218)
Less: Reclassification adjustments for gains (losses) realized1	(63)		—		(42)		—		—		—		(105)
Less: Income tax expense (benefit)	(486)		(32)		(37)		577		(12)		1		11
Less: Other comprehensive income (loss) attributable to noncontrolling interests	(110)		(2)		(51)		263		—		4		104
Balance at June 30, 2023	$	(11,049)	$	(378)	$	26	$	4,708	$	312	$	5	$	(6,376)

1 Recognized in investment related gains (losses) on the condensed consolidated statements of income (loss).


(In millions)	Unrealized investment gains (losses) on AFS securities without a credit allowance		Unrealized investment gains (losses) on AFS securities with a credit allowance		Unrealized gains (losses) on hedging instruments		Remeasurement gains (losses) on future policy benefits related to discount rate		Remeasurement gains (losses) on market risk benefits related to credit risk		Foreign currency translation and other adjustments		Accumulated other comprehensive income (loss)
Balance at March 31, 2022	$	(4,747)	$	(65)	$	(79)	$	2,259	$	309	$	5	$	(2,318)

Other comprehensive income (loss) before reclassifications	(7,568)		(94)		96		2,897		179		(79)		(4,569)
Less: Reclassification adjustments for gains (losses) realized in net income1	(116)		7		15		—		—		—		(94)
Less: Income tax expense (benefit)	(1,341)		(18)		17		430		38		(4)		(878)
Less: Other comprehensive income (loss) attributable to noncontrolling interests	(862)		(10)		13		647		2		(7)		(217)
Balance at June 30, 2022	$	(9,996)	$	(138)	$	(28)	$	4,079	$	448	$	(63)	$	(5,698)

1 Recognized in investment related gains (losses) on the condensed consolidated statements of income (loss).

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)


(In millions)	Unrealized investment gains (losses) on AFS securities without a credit allowance		Unrealized investment gains (losses) on AFS securities with a credit allowance		Unrealized gains (losses) on hedging instruments		Remeasurement gains (losses) on future policy benefits related to discount rate		Remeasurement gains (losses) on market risk benefits related to credit risk		Foreign currency translation and other adjustments		Accumulated other comprehensive income (loss)
Balance at December 31, 2022	$	(12,565)	$	(334)	$	47	$	5,256	$	285	$	(10)	$	(7,321)

Other comprehensive income (loss) before reclassifications	1,358		(64)		(22)		11		34		27		1,344
Less: Reclassification adjustments for gains (losses) realized in net income1	(94)		—		45		—		—		—		(49)
Less: Income tax expense (benefit)	(174)		(18)		(22)		504		6		5		301
Less: Other comprehensive income (loss) attributable to noncontrolling interests	110		(2)		(24)		55		1		7		147
Balance at June 30, 2023	$	(11,049)	$	(378)	$	26	$	4,708	$	312	$	5	$	(6,376)

1 Recognized in investment related gains (losses) on the condensed consolidated statements of income (loss).


(In millions)	Unrealized investment gains (losses) on AFS securities without a credit allowance		Unrealized investment gains (losses) on AFS securities with a credit allowance		Unrealized gains (losses) on hedging instruments		Remeasurement gains (losses) on future policy benefits related to discount rate		Remeasurement gains (losses) on market risk benefits related to credit risk		Foreign currency translation and other adjustments		Accumulated other comprehensive income (loss)
Balance at January 1, 2022	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Other comprehensive income (loss) before reclassifications	(14,213)		(191)		(33)		6,459		576		(81)		(7,483)
Less: Reclassification adjustments for gains (losses) realized1	(154)		—		15		—		—		—		(139)
Less: Income tax expense (benefit)	(2,525)		(34)		(9)		959		121		(5)		(1,493)
Less: Other comprehensive income (loss) attributable to noncontrolling interests	(1,538)		(19)		(11)		1,421		7		(13)		(153)
Balance at June 30, 2022	$	(9,996)	$	(138)	$	(28)	$	4,079	$	448	$	(63)	$	(5,698)

1 Recognized in investment related gains (losses) on the condensed consolidated statements of income (loss).

12. Income Taxes

The income tax expense (benefit) was $133 million and $(378) million for the three months ended June 30, 2023 and 2022, respectively. Our effective tax rate was 21% and 12% for the three months ended June 30, 2023 and 2022, respectively. The income tax expense (benefit) was $296 million and $(662) million for the six months ended June 30, 2023 and 2022, respectively. Our effective tax rate was 15% and 12% for the six months ended June 30, 2023 and 2022, respectively.

On August 16, 2022, the US government enacted the Inflation Reduction Act of 2022 (IRA). The IRA contains a number of tax-related provisions including a 15% minimum corporate income tax on certain large corporations as well as an excise tax on stock repurchases. It is unclear how the IRA will be ultimately implemented by the US Department of the Treasury through regulation although the IRS has issued interim guidance relevant to us describing regulations it intends to issue upon which taxpayers are entitled to rely until the issuance of regulations. We are still evaluating the impact of the IRA on our tax liability, which tax liability could also be affected by how the provisions of the IRA are implemented through such regulation. We will continue to evaluate the IRA’s impact as further information becomes available.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

13. Related Parties

Apollo

Fee structure – Substantially all of our investments are managed by Apollo. Apollo provides us a full suite of services that includes: direct investment management; asset sourcing and allocation; mergers and acquisition sourcing, execution and asset diligence; and strategic support and advice. Apollo also provides certain operational support services for our investment portfolio including investment compliance, tax, legal and risk management support.

Apollo has extensive experience managing our investment portfolio and its knowledge of our liability profile enables it to tailor an asset management strategy to fit our specific needs. This strategy has proven responsive to changing market conditions and focuses on earning incremental yield by taking liquidity risk and complexity risk, rather than assuming incremental credit risk. Our partnership has enabled us to take advantage of investment opportunities that would likely not otherwise have been available to us.

Under our fee agreement with Apollo, we pay Apollo a base management fee of (1) 0.225% per year on a monthly basis equal to the lesser of (A) $103.4 billion, which represents the aggregate fair market value of substantially all of the assets in substantially all of the accounts of or relating to us (collectively, the Accounts) as of December 31, 2018 (Backbook Value), and (B) the aggregate book value of substantially all of the assets in the Accounts at the end of the respective month, plus (2) 0.15% per year of the amount, if any, by which the aggregate book value of substantially all of the assets in the Accounts at the end of the respective month exceeds the Backbook Value, subject to certain adjustments. Additionally, we pay a sub-allocation fee based on specified asset class tiers ranging from 0.065% to 0.70% of the book value of such assets, with the higher percentages in this range for asset classes that are designed to have more alpha generating abilities.

During the three months ended June 30, 2023 and 2022, we incurred management fees, inclusive of the base and sub-allocation fees, of $232 million and $182 million, respectively. During the six months ended June 30, 2023 and 2022, we incurred management fees, inclusive of the base and sub-allocation fees, of $454 million and $368 million, respectively. Management fees are included within net investment income on the condensed consolidated statements of income (loss). As of June 30, 2023 and December 31, 2022, management fees payable were $88 million and $80 million, respectively, and are included in other liabilities on the condensed consolidated balance sheets. Such amounts include fees incurred attributable to Athene Co-Invest Reinsurance Affiliate Holding Ltd. (together with its subsidiaries, ACRA 1) and Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd. (together with its subsidiaries, ACRA 2) including any noncontrolling interests associated with ACRA 1 and ACRA 2 (collectively, ACRA).

In addition to the assets on our condensed consolidated balance sheets managed by Apollo, Apollo manages the assets underlying our funds withheld receivable. For these assets, the third-party cedants pay Apollo fees based upon the same fee construct we have with Apollo. Such fees directly reduce the settlement payments that we receive from the third-party cedant and, as such, we indirectly pay those fees. Finally, Apollo charges management fees and carried interest on Apollo-managed funds and other entities in which we invest. Neither the fees paid by such third-party cedants nor the fees or carried interest paid by such Apollo-managed funds or other entities are included in the investment management fee amounts noted above.

Termination of ACRA investment management agreements (IMA) – Our bye-laws currently provide that, with respect to IMAs covering assets backing reserves and surplus in ACRA, whether from internal reinsurance, third-party reinsurance, or inorganic transactions, among us or any of our subsidiaries, on the one hand, and Apollo Insurance Solutions Group LP (ISG), on the other hand, we may not, and will not cause our subsidiaries to, terminate any such IMA with Apollo other than at specified termination dates and with relevant board approvals of independent directors and written notice.

Governance – We have a management investment and asset liability committee, which includes members of our senior management and reports to the risk committee of our board of directors. The committee focuses on strategic decisions involving our investment portfolio, such as approving investment limits, new asset classes and our allocation strategy, reviewing large asset transactions, as well as monitoring our credit risk, and the management of our assets and liabilities.

AGM owns all of our common stock and James Belardi, our Chief Executive Officer, serves as a member of the board of directors and an executive officer of AGM, and Chief Executive Officer of ISG, which is also a subsidiary of AGM. Mr. Belardi also owns a profit interest in ISG and in connection with such interest receives quarterly distributions equal to 3.35% of base management fees and 4.5% of subadvisory fees, as such fees are defined in our fee agreement with Apollo. Additionally, five of the twelve members of our board of directors (including Mr. Belardi) are employees of or consultants to Apollo. In order to protect against potential conflicts of interest resulting from transactions into which we have entered and will continue to enter into with the Apollo Group, our bye-laws require us to maintain a conflicts committee comprised solely of directors who are not general partners, directors (other than independent directors of AGM), managers, officers or employees of any member of the Apollo Group. The conflicts committee reviews and approves material transactions between us and the Apollo Group, subject to certain exceptions.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Other related party transactions

Apollo Aligned Alternatives Aggregator, L.P. (AAA) – We consolidate AAA as a VIE. Apollo established AAA for the purpose of providing a single vehicle through which we and third-party investors can participate in a portfolio of alternative investments, which include those managed by Apollo. Additionally, we believe AAA enhances Apollo’s ability to increase alternative assets under management (AUM) by raising capital from third parties, which will allow Athene to achieve greater scale and diversification for alternatives. Third-party investors began to invest in AAA on July 1, 2022. During the second quarter of 2022, we contributed $7,845 million of certain of our alternative investments to AAA in exchange for limited partnership interests in AAA.

Wheels Donlen – We contributed our limited partnership investment in Athene Freedom Parent, LP (Athene Freedom), for which an Apollo affiliate is the general partner, to AAA during the second quarter of 2022. Athene Freedom indirectly invests in Wheels, Inc. (Wheels) and Donlen, LLC (Donlen). During the fourth quarter of 2022, Athene Freedom also invested in LeasePlan USA, Inc. (LeasePlan). We own securities issued by Wheels, Donlen and LeasePlan of $1,493 million and $1,024 million as of June 30, 2023 and December 31, 2022, respectively, which are held as related party AFS securities on the condensed consolidated balance sheets.

MidCap FinCo Designated Activity Company (MidCap Financial) – We have various investments in MidCap Financial including an investment through AAA, senior unsecured notes and redeemable preferred stock. We previously directly held MidCap Financial profit participating notes until contribution to AAA during the second quarter of 2022. We also hold structured securities issued by MidCap Financial affiliates. As of June 30, 2023 and December 31, 2022, we held securities issued by MidCap Financial and its affiliates of $1,693 million and $1,262 million, respectively, which are included in related party AFS or trading securities on the condensed consolidated balance sheets.

Athora – We have a cooperation agreement with Athora, pursuant to which, among other things, (1) for a period of 30 days from the receipt of notice of a cession, we have the right of first refusal to reinsure (i) up to 50% of the liabilities ceded from Athora’s reinsurance subsidiaries to Athora Life Re Ltd. and (ii) up to 20% of the liabilities ceded from a third party to any of Athora’s insurance subsidiaries, subject to a limitation in the aggregate of 20% of Athora’s liabilities, (2) Athora agreed to cause its insurance subsidiaries to consider the purchase of certain funding agreements and/or other spread instruments issued by our insurance subsidiaries, subject to a limitation that the fair market value of such funding agreements purchased by any of Athora’s insurance subsidiaries may generally not exceed 3% of the fair market value of such subsidiary’s total assets, (3) we provide Athora with a right of first refusal to pursue acquisition and reinsurance transactions in Europe (other than the United Kingdom (UK)) and (4) Athora provides us and our subsidiaries with a right of first refusal to pursue acquisition and reinsurance transactions in North America and the UK. Notwithstanding the foregoing, pursuant to the cooperation agreement, Athora is only required to use its reasonable best efforts to cause its subsidiaries to adhere to the provisions set forth in the cooperation agreement and therefore Athora’s ability to cause its subsidiaries to act pursuant to the cooperation agreement may be limited by, among other things, legal prohibitions or the inability to obtain the approval of the board of directors or other applicable governing body of the applicable subsidiary, which approval is solely at the discretion of such governing body. As of June 30, 2023, we have not exercised our right of first refusal to reinsure liabilities ceded to Athora’s insurance or reinsurance subsidiaries.

We have investments in Athora’s equity, which we hold as a related party investment fund on the condensed consolidated balance sheets, and non-redeemable preferred equity securities. The following table summarizes our investments in Athora:


(In millions)	June 30, 2023		December 31, 2022
Investment fund	$	1,061	$	959
Non-redeemable preferred equity securities	247		273
Total investment in Athora	$	1,308	$	1,232

Additionally, as of June 30, 2023 and December 31, 2022, we had $60 million and $59 million, respectively, of funding agreements outstanding to Athora. We also have commitments to make additional equity investments in Athora of $529 million as of June 30, 2023.

Catalina – We have an investment in Apollo Rose II (B) (Apollo Rose), which we consolidate as a VIE. Apollo Rose has equity interests in Catalina Holdings (Bermuda) Ltd. (Catalina) and is reflected as a related party investment fund in assets of consolidated VIEs on the condensed consolidated balance sheets. During the fourth quarter of 2022, we entered into a strategic modco reinsurance agreement with Catalina General Insurance Ltd., which is a subsidiary of Catalina, to cede certain inforce funding agreements. We elected the fair value option on this agreement and had a liability of $209 million and $142 million as of June 30, 2023 and December 31, 2022, respectively, which is included in other liabilities on the condensed consolidated balance sheets.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Venerable – We have coinsurance and modco agreements with Venerable Insurance and Annuity Company (VIAC). Effective July 1, 2023, VIAC recaptured $2.7 billion of reserves, which represents a portion of their business that was subject to those coinsurance and modco agreements. We expect to recognize a gain of approximately $550 – $590 million under US GAAP in the third quarter of 2023 as a result of the settlement of the recapture agreement. As a result of our intent to transfer the assets supporting this business to VIAC in connection with the recapture, we were required by US GAAP to recognize the unrealized losses on these assets of $104 million as intent-to-sell impairments in the second quarter of 2023, which are expected to be more than offset by the gain on the settlement of the recapture agreement. VIAC is a related party due to our minority equity investment in its holding company’s parent, VA Capital, which was $214 million and $240 million as of June 30, 2023 and December 31, 2022, respectively. The minority equity investment in VA Capital is included in related party investment funds on the condensed consolidated balance sheets and accounted for as an equity method investment. VA Capital is owned by a consortium of investors, led by affiliates of Apollo, Crestview Partners III Management , LLC and Reverence Capital Partners L.P., and is the parent of Venerable, which is the parent of VIAC.

We also have term loans receivable from Venerable due in 2033, which are included in related party other investments on the condensed consolidated balance sheets. The loans are held at fair value and were $343 million and $303 million as of June 30, 2023 and December 31, 2022, respectively. While management views the overall transactions with Venerable as favorable to us, the stated interest rate of 6.257% on the initial term loan to Venerable represented a below-market interest rate, and management considered such rate as part of its evaluation and pricing of the reinsurance transactions.

Strategic Partnership – We have an agreement pursuant to which we may invest up to $2.875 billion over three years in funds managed by Apollo entities (Strategic Partnership). This arrangement is intended to permit us to invest across the Apollo alternatives platform into credit-oriented, strategic and other alternative investments in a manner and size that is consistent with our existing investment strategy. Fees for such investments payable by us to Apollo would be more favorable to us than market rates, and consistent with our existing alternative investments, investments made under the Strategic Partnership require approval of ISG and remain subject to our existing governance processes, including approval by our conflicts committee where applicable. During the second quarter of 2022, we contributed the majority of our Strategic Partnership investments to AAA. As of June 30, 2023 and December 31, 2022, we had $1,455 million and $1,046 million, respectively, of investments under the Strategic Partnership and these investments are typically included as consolidated VIEs or related party investment funds on the condensed consolidated balance sheets.

PK AirFinance – We have investments in PK AirFinance (PK Air), an aviation lending business with a portfolio of loans (Aviation Loans). The Aviation Loans are generally fully secured by aircraft leases and aircraft and are securitized by a special purpose vehicle (SPV) for which Apollo acts as ABS manager (ABS-SPV). The ABS-SPV issues tranches of senior notes and subordinated notes, which are secured by the Aviation Loans. We have purchased both senior and subordinated notes of PK Air, which are included in related party AFS or trading securities on the condensed consolidated balance sheets. During the first quarter of 2022, we contributed our investment in the subordinated notes to PK Air Holdings, LP (PK Air Holdings) and then contributed PK Air Holdings to AAA during the second quarter of 2022. We had investments in PK Air notes of $1,689 million and $1,183 million as of June 30, 2023 and December 31, 2022, respectively. We also have commitments to make additional investments in PK Air of $1,471 million as of June 30, 2023.

Apollo/Athene Dedicated Investment Programs – ACRA 1 is partially owned by Apollo/Athene Dedicated Investment Program (ADIP 1), a fund managed by Apollo. ALRe currently holds 36.55% of the economic interests in ACRA 1 and all of ACRA 1’s voting interests, with ADIP 1 holding the remaining 63.45% of the economic interests. During the three months ended June 30, 2023 and 2022, we received capital contributions of $0 million and $400 million, respectively, from ADIP 1, and paid dividends of $0 million and $0 million, respectively, to ADIP 1. During the six months ended June 30, 2023 and 2022, we received capital contributions of $0 million and $711 million, respectively, from ADIP 1, and paid dividends of $127 million and $0 million, respectively, to ADIP 1. Additionally, as of June 30, 2023 and December 31, 2022, we had $200 million and $202 million, respectively, of related party payables for contingent investment fees payable by ACRA 1 to Apollo. ACRA 1 is obligated to pay the contingent investment fees on behalf of ADIP 1 and, as such, the balance is attributable to noncontrolling interest.

Effective July 1, 2023, ALRe sold 50% of its non-voting, economic interests in ACRA 2 to Apollo/Athene Dedicated Investment Program II (ADIP 2), a fund managed by Apollo, for $640 million. ALRe holds all of ACRA 2’s voting interests.

Unsecured Revolving Promissory Note Receivable with AGM – AHL has an unsecured revolving promissory note with AGM which allows AGM to borrow funds from AHL. The note has a borrowing capacity of $500 million. Interest accrues at the US mid-term applicable federal rate per year and has a maturity date of December 13, 2025, or earlier at AHL’s request. The note receivable had an outstanding balance of $117 million and $78 million as of June 30, 2023 and December 31, 2022, respectively.

Unsecured Revolving Promissory Note Payable with AGM – AHL has an unsecured revolving promissory note with AGM which allows AHL to borrow funds from AGM. The note has a borrowing capacity of $500 million. Interest accrues at the US mid-term applicable federal rate per year and has a maturity date of December 13, 2025, or earlier at AGM’s request. There was no outstanding balance on the note payable as of June 30, 2023 and December 31, 2022, respectively.

Table of Contents

ATHENE HOLDING LTD.

Notes to Condensed Consolidated Financial Statements (Unaudited)

Atlas Securitized Products Holdings LP (Atlas) – We have an equity investment in Atlas, an asset-backed specialty lender, through our investment in AAA. As of June 30, 2023 and December 31, 2022, we had $1,004 million and $0 million, respectively, of related party AFS securities issued by Atlas. Additionally, we have $861 million and $0 million of reverse repurchase agreements issued by Atlas as of June 30, 2023 and December 31, 2022, respectively, which are held as related party short-term investments on the condensed consolidated balance sheets. See Note 14 – Commitments and Contingencies for further information on assurance letters issued in support of Atlas.

14. Commitments and Contingencies

Contingent Commitments—We had commitments to make investments, primarily capital contributions to investment funds, inclusive of related party commitments discussed previously and those of consolidated VIEs, of $20.6 billion as of June 30, 2023. We expect most of our current commitments could be invested over the next five years; however, these commitments could become due any time upon counterparty request.

Funding Agreements—We are a member of the Federal Home Loan Bank of Des Moines (FHLB) and, through membership, we have issued funding agreements to the FHLB in exchange for cash advances. As of June 30, 2023 and December 31, 2022, we had $4.8 billion and $3.7 billion, respectively, of FHLB funding agreements outstanding. We are required to provide collateral in excess of the funding agreement amounts outstanding, considering any discounts to the securities posted and prepayment penalties.

We have a funding agreement backed notes (FABN) program, which allows Athene Global Funding, a special-purpose, unaffiliated statutory trust, to offer its senior secured medium-term notes. Athene Global Funding uses the net proceeds from each sale to purchase one or more funding agreements from us. As of June 30, 2023 and December 31, 2022, we had $20.3 billion and $21.0 billion, respectively, of board-authorized FABN funding agreements outstanding. We had $14.4 billion of board-authorized FABN capacity remaining as of June 30, 2023.

We also established a secured funding agreement backed repurchase agreement (FABR) program, in which a special-purpose, unaffiliated entity enters into repurchase agreements with a bank and the proceeds of the repurchase agreements are used by the special-purpose entity to purchase funding agreements from us. As of June 30, 2023 and December 31, 2022, we had $3.0 billion and $3.0 billion, respectively, of FABR funding agreements outstanding.

Pledged Assets and Funds in Trust (Restricted Assets)—The total restricted assets included on the condensed consolidated balance sheets are as follows:


(In millions)	June 30, 2023		December 31, 2022
AFS securities	$	23,477	$	15,366
Trading securities	139		55
Equity securities	75		38
Mortgage loans	8,872		8,849
Investment funds	127		103
Derivative assets	93		65
Short-term investments	69		120
Other investments	210		170
Restricted cash	2,203		628
Total restricted assets	$	35,265	$	25,394

The restricted assets are primarily related to reinsurance trusts established in accordance with coinsurance agreements and the FHLB and FABR funding agreements described above.

Letters of Credit—We have undrawn letters of credit totaling $1,335 million as of June 30, 2023. These letters of credit were issued for our reinsurance program and have expirations through July 28, 2025.

Assurance Letter—In February 2023, the Company, Apollo and Credit Suisse AG (CS) undertook the first two closes on a previously announced transaction whereby Atlas, which is owned by AAA, acquired certain assets of the CS Securitized Products Group. Under terms of the transaction, Atlas has agreed to pay CS $3.3 billion, of which $0.4 billion is deferred until February 8, 2026, and $2.9 billion is deferred until February 8, 2028. This deferred purchase price is an obligation first of Atlas, and (as a result of additional guarantees provided by AAA, Apollo Asset Management, Inc. (AAM) and AHL) second of AAA, third of AAM, fourth of AHL and fifth of AARe. AARe and AAM have each issued an assurance letter to CS to guarantee the full amount of $3.3 billion. The fair values of our guarantees related to this transaction are not material to the consolidated financial statements.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Index to Management’s Discussion and Analysis of Financial Condition and Results of Operations



Overview			72

Industry Trends and Competition			74

Key Operating and Non-GAAP Measures			77

Results of Operations			80

Investment Portfolio			86

Non-GAAP Measure Reconciliations			104

Liquidity and Capital Resources			108

Critical Accounting Estimates and Judgments			114

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

We are a leading financial services company that specializes in issuing, reinsuring and acquiring retirement savings products designed for the increasing number of individuals and institutions seeking to fund retirement needs. We focus on generating spread income by combining our two core competencies of (1) sourcing long-term, persistent liabilities and (2) using the global scale and reach of Apollo’s asset management business to actively source or originate assets with our preferred risk and return characteristics. Our steady and significant base of earnings generates capital that we opportunistically invest across our business to source attractively-priced liabilities and capitalize on opportunities. Effective January 1, 2022, as a result of the closing of the merger involving us and Apollo, Apollo Global Management, Inc. (NYSE: APO) became the beneficial owner of 100% of our Class A common shares and controls all of the voting power to elect members to our board of directors.

We have established a significant base of earnings and, as of June 30, 2023, have an expected annual net investment spread, which measures our investment performance plus strategic capital management fees less the total cost of our liabilities, of 1–2% over the estimated 8.4 year weighted-average life of our net reserve liabilities. The weighted-average life includes deferred annuities, pension group annuities, funding agreements, payout annuities and other products.

Our total assets have grown to $269.4 billion as of June 30, 2023. For the six months ended June 30, 2023 and the year ended December 31, 2022, we generated an annualized net investment spread of 1.91% and 1.71%, respectively.

The following table presents the inflows generated from our organic and inorganic channels as well as outflows and the breakout between Athene and the ACRA noncontrolling interest:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Retail	$	6,782	$	3,748	$	15,360	$	6,613
Flow reinsurance	2,782		1,038		4,575		2,039
Funding agreements1	148		1,755		1,648		7,451
Pension group annuities	9,002		5,508		9,058		7,502
Gross organic inflows	18,714		12,049		30,641		23,605
Gross inorganic inflows	—		—		—		—
Total gross inflows	18,714		12,049		30,641		23,605
Gross outflows2	(9,135)		(4,925)		(16,014)		(9,808)
Net flows	$	9,579	$	7,124	$	14,627	$	13,797

Inflows attributable to Athene	$	14,977	$	8,889	$	26,873	$	18,222
Inflows attributable to ACRA noncontrolling interest	3,737		3,160		3,768		5,383
Total gross inflows	$	18,714	$	12,049	$	30,641	$	23,605

Outflows attributable to Athene	$	(7,891)	$	(4,062)	$	(13,422)	$	(8,134)
Outflows attributable to ACRA noncontrolling interest	(1,244)		(863)		(2,592)		(1,674)
Total gross outflows2	$	(9,135)	$	(4,925)	$	(16,014)	$	(9,808)

1 Funding agreements are comprised of funding agreements issued under our FABN and FABR programs, funding agreements issued to the FHLB and long-term repurchase agreements.
2 Gross outflows consist of full and partial policyholder withdrawals on deferred annuities, death benefits, pension group annuity benefit payments, payments on payout annuities, funding agreement repurchases and maturities and ceded reinsurance.

Our organic channels, including retail, flow reinsurance and institutional products, provided gross inflows of $30.6 billion and $23.6 billion for the six months ended June 30, 2023 and 2022, respectively, which were underwritten to attractive returns. Gross organic inflows increased $7.0 billion, or 30% from the prior year, reflecting the strength of our multi-channel distribution platform and our ability to quickly pivot into optimal and profitable channels as opportunities arise. Withdrawals on our deferred annuities, repurchases and maturities of our funding agreements, payments on payout annuities and pension group annuity payments (collectively, gross outflows), in the aggregate were $16.0 billion and $9.8 billion for the six months ended June 30, 2023 and 2022, respectively. The increase in gross outflows was primarily related to certain reinsurance blocks going through shock lapse and larger funding agreement maturities. We believe that our credit profile, current product offerings and product design capabilities as well as our growing reputation as both a seasoned funding agreement issuer and a reliable pension group annuity counterparty will continue to enable us to grow our existing organic channels and allow us to source additional volumes of profitably underwritten liabilities in various market environments. We intend to continue to grow organically by expanding each of our retail, flow reinsurance and institutional distribution channels. We believe that we have the right people, infrastructure, scale and capital discipline to position us for continued growth.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Within our retail channel, we had fixed annuity sales of $15.4 billion and $6.6 billion for the six months ended June 30, 2023 and 2022, respectively. The increase in our retail channel was driven by the strong performance of our multi-year guaranteed annuity (MYGA) and indexed annuity products across our bank, independent marketing organization (IMO) and broker-dealer channels, exhibiting strong sales execution reflecting the current rate environment, as well as our continued expansion into large financial institutions. We have maintained our disciplined approach to pricing and our targeted underwritten returns. We aim to continue to grow our retail channel by deepening our relationships with our approximately 53 IMOs, approximately 84,000 independent agents and our growing network of 16 banks and 141 regional broker-dealers. Our strong financial position and diverse, capital-efficient products allow us to be dependable partners with IMOs, banks and broker-dealers as well as consistently write new business. We expect our retail channel to continue to benefit from our credit profile, product launches and continuous product enhancements. We believe this should support growth in sales at our targeted returns through increased volumes via existing IMO relationships and allow us to continue to expand our bank and broker-dealer channels. Additionally, we continue to focus on hiring and training a specialized sales force and creating products to capture new potential distribution opportunities.

Within our flow reinsurance channel, we target reinsurance business consistent with our preferred liability characteristics, which provides us another opportunistic channel for us to source liabilities with attractive crediting rates. We generated inflows through our flow reinsurance channel of $4.6 billion and $2.0 billion for the six months ended June 30, 2023 and 2022, respectively. The increase in our flow reinsurance channel from prior year was driven by strong volumes, including a record current quarter, from existing partnerships reflecting the elevated interest rate environment as well as new partners added in both the US and Japan in the current year. We expect that our credit profile and our reputation as a solutions provider will help us continue to source additional reinsurance partners, which will further diversify our flow reinsurance channel.

Within our institutional channel, we generated inflows of $10.7 billion and $15.0 billion for the six months ended June 30, 2023 and 2022, respectively. The decrease in our institutional channel was driven by lower funding agreement annuity inflows, partially offset by higher pension group annuity inflows. We issued funding agreements in the aggregate principal amount of $1.6 billion and $7.5 billion for the six months ended June 30, 2023 and 2022, respectively. The decrease in our funding agreement channel from prior year was primarily driven by fewer issuances through our FABN and FABR programs as well as fewer issuances of long-term repurchase agreements as market conditions remain challenging.

The following represents the aggregate principal amount of funding agreement inflows:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
FABN	$	148	$	874	$	148	$	4,325
FHLB	—		—		1,500		495
FABR	—		—		—		1,000
Long-term repurchase agreements	—		881		—		1,631
Total funding agreement inflows	$	148	$	1,755	$	1,648	$	7,451

As of June 30, 2023, we had funding agreements of $20.3 billion and $3.0 billion outstanding under our FABN and FABR programs, respectively, $4.8 billion outstanding with the FHLB and $2.9 billion of long-term repurchase agreements.

During the six months ended June 30, 2023, we issued group annuity contracts in the aggregate principal amount of $9.1 billion, compared to $7.5 billion during the six months ended June 30, 2022. The increase in our pension group annuity channel was primarily related to closing a $7.6 billion transaction, our largest single pension group annuity transaction to date, in the second quarter of 2023. Since entering the pension group annuity market in 2017, we have closed 45 deals resulting in the issuance or reinsurance of group annuities of $50.5 billion with more than 545,000 plan participants as of June 30, 2023. We expect to grow our institutional channel by continuing to engage in pension group annuity transactions and programmatic issuances of funding agreements.

Our inorganic channel has contributed significantly to our growth through both acquisitions and block reinsurance transactions. We believe our corporate development team, with support from Apollo, has an industry-leading ability to source, underwrite and expeditiously close transactions. With support from Apollo, we are a solutions provider with a proven track record of closing transactions, which we believe makes us the ideal partner to insurance companies seeking to restructure their business. We expect that our inorganic channel will continue to be an important source of profitable growth in the future.

Executing our growth strategy requires that we have sufficient capital available to deploy. We believe that we have significant capital available to support our growth aspirations. As of June 30, 2023, we estimate that we have approximately $7.2 billion in capital available to deploy, consisting of approximately $1.6 billion in projected excess equity capital, $3.3 billion in untapped debt capacity (assuming a peer average adjusted debt to capitalization ratio of 25%, which is subject to general availability and market conditions), and $2.3 billion in available undrawn capital at ACRA, after giving effect to closings of ACRA 2, including strategic third-party sidecar capital, that were completed or are currently expected to be completed subsequent to quarter-end.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

To support our growth strategies and capital deployment opportunities, we established ACRA 1 as a long-duration, on-demand capital vehicle. We own 36.55% of the economic interests in ACRA 1, with the remaining 63.45% of the economic interests being owned by ADIP 1, a series of funds managed by an affiliate of Apollo. ACRA 1 participates in certain transactions by drawing a portion of the required capital for such transactions from third-party investors equal to ADIP 1’s proportionate economic interest in ACRA 1.

To further support our growth and capital deployment opportunities following the deployment of capital by ACRA 1, we established ACRA 2 in December of 2022 as another long-duration, on-demand capital vehicle. As of June 30, 2023, ACRA 2 had assumed US GAAP reserves of approximately $14 billion. Effective July 1, 2023, ALRe sold 50% of its non-voting, economic interests in ACRA 2 to ADIP 2 for $640 million. ALRe holds all of ACRA 2’s voting interests. ACRA 2 participates in certain transactions by drawing a portion of the required capital for such transactions from third-party investors equal to ADIP 2’s proportionate economic interest in ACRA 2.

These shareholder-friendly, strategic capital solutions allow us the flexibility to simultaneously deploy capital across multiple accretive avenues, while maintaining a strong financial position.

AAA Investment

We consolidate AAA as a VIE. Apollo established AAA for the purpose of providing a single vehicle through which we and third-party investors can participate in a portfolio of alternative investments, which include those managed by Apollo. Additionally, we believe AAA enhances Apollo’s ability to increase alternative AUM by raising capital from third parties, which will allow Athene to achieve greater scale and diversification for alternatives. Third-party investors began to invest in AAA on July 1, 2022. During the second quarter of 2022, we contributed $7.8 billion of certain of our alternative investments to AAA in exchange for limited partnership interests in AAA.

Merger with Apollo

On January 1, 2022, we completed our merger with AGM and are now a direct subsidiary of AGM. The total consideration for the transaction was $13.1 billion. The consideration was calculated based on historical AGM’s December 31, 2021 closing share price multiplied by the AGM common shares issued in the share exchange, as well as the fair value of stock-based compensation awards replaced, fair value of warrants converted to AGM common shares and other equity consideration, and effective settlement of pre-existing relationships and other consideration.

At the closing of the merger, each issued and outstanding AHL Class A common share (other than shares held by Apollo, the AOG or the respective direct or indirect wholly owned subsidiaries of Athene or the AOG) was converted automatically into 1.149 shares of AGM common shares with cash paid in lieu of any fractional AGM common shares. In connection with the merger, AGM issued to AHL Class A common shareholders 158.2 million AGM common shares in exchange for 137.6 million AHL Class A common shares that were issued and outstanding as of the acquisition date, exclusive of the 54.6 million shares previously held by Apollo immediately before the acquisition date.

Industry Trends and Competition

Economic and Market Conditions

As a leading financial services company specializing in retirement services, we are affected by numerous factors, including the condition of global financial markets and the economy. Price fluctuations within equity, credit, commodity and foreign exchange markets, as well as interest rates and global inflation, which may be volatile and mixed across geographies, can significantly impact the performance of our business including, but not limited to, the valuation of investments and related income we may recognize.

Adverse economic conditions may result from domestic and global economic and political developments, including plateauing or decreasing economic growth and business activity, civil unrest, geopolitical tensions or military action, such as the armed conflict between Ukraine and Russia and corresponding sanctions imposed by the US and other countries, and new or evolving legal and regulatory requirements on business investment, hiring, migration, labor supply and global supply chains.

We carefully monitor economic and market conditions that could potentially give rise to global market volatility and affect our business operations, investment portfolios and derivatives, which includes global inflation. The global financial system has been experiencing increased volatility in 2023 due to the failure of certain financial institutions, primarily US regional banks. The current macroeconomic environment, recent bank failures and consolidations, changes in business and consumer behavior and other events affecting financial institutions, have also contributed to volatility in the commercial real estate market, and concerns regarding commercial real estate liquidity, financing availability and asset values, particularly in the office subsector. The potential impacts of rising interest rates and continued deposit outflows on global markets, financial institutions and macroeconomic conditions, generally, remain uncertain. Episodes of increased economic and market volatility may continue to occur and could worsen if there are additional instances of actual or threatened bank failures. For further information on the risks related to market or economic conditions and commercial real estate, see Part I–Item 1A. Risk Factors in our 2022 Annual Report.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

US inflation continued to recede during the second quarter of 2023 as the US Federal Reserve continued its interest rate hiking cycle, given that the Consumer Price Index persisted above the 2% target. The US Bureau of Labor Statistics reported that the annual US inflation rate edged down to 3.0% as of June 30, 2023, compared to 5.0% as of March 31, 2023, as action from the US Federal Reserve continues to temper inflation. While declining, the heightened US inflation rate persists due to a combination of supply and demand factors. As a result, in July 2023, the US Federal Reserve raised the benchmark interest rate to a target range of 5.25% to 5.50%, up from a target range of 4.75% to 5.00% in March 2023, which marked the fourth interest rate hike in 2023.

Equity market performance continued to rally during the second quarter alongside a rebound in credit markets. In the US, the S&P 500 Index increased by 8.3% during the second quarter of 2023, following an increase of 7.0% during the first quarter of 2023. In terms of economic conditions in the US, the Bureau of Economic Analysis reported real GDP increased at an annual rate of 2.4% in the second quarter of 2023, following an increase of 2.0% in the first quarter of 2023. As of July 2023, the International Monetary Fund estimated that the US economy will expand by 1.8% in 2023 and 1.0% in 2024. The US Bureau of Labor Statistics reported that the US unemployment rate increased to 3.6% as of June 30, 2023. Oil finished a volatile quarter down 6.6%, after depreciating by 5.7% during the first quarter of 2023, as the general downtrend from 2022 has continued into 2023.

Foreign exchange rates can impact the valuations of our investments and liabilities that are denominated in currencies other than the US dollar. The US dollar weakened in the second quarter of 2023 compared to the euro. Relative to the US dollar, the euro appreciated 0.6% during the second quarter of 2023, after appreciating 1.3% in the first quarter of 2023. We generally undertake hedging activities to eliminate or mitigate foreign exchange currency risk.

Interest Rate Environment

Rates had a slightly less volatile second quarter of 2023 compared to the first quarter, with the US 10-year Treasury yield increasing during the quarter to end the quarter at 3.81%. The US 2-year and 10-year Treasury yield curves remain inverted, with the magnitude of the inversion having increased in the second quarter, which continues to drive recessionary concerns. Given these competing dynamics, it is difficult to predict the level of interest rates and the shape of the yield curve.

Our investment portfolio consists predominantly of fixed maturity investments. See –Investment Portfolio. If prevailing interest rates were to rise, we believe the yield on our new investment purchases may also rise and our investment income from floating rate investments would increase, while the value of our existing investments may decline. If prevailing interest rates were to decline significantly, the yield on our new investment purchases may decline and our investment income from floating rate investments would decrease, while the value of our existing investments may increase.

We address interest rate risk through managing the duration of the liabilities we source with assets we acquire through ALM modeling. As part of our investment strategy, we purchase floating rate investments, which we expect would perform well in a rising interest rate environment and which we expect would underperform in a declining rate environment. As of June 30, 2023, our net invested asset portfolio included $42.8 billion of floating rate investments, or 20% of our net invested assets, and our net reserve liabilities included $14.0 billion of floating rate liabilities at notional, or 7% of our net invested assets, resulting in $28.8 billion of net floating rate assets, or 13% of our net invested assets.

If prevailing interest rates were to rise, we believe our products would be more attractive to consumers and our sales would likely increase. If prevailing interest rates were to decline, it is likely that our products would be less attractive to consumers and our sales would likely decrease. In periods of prolonged low interest rates, the net investment spread may be negatively impacted by reduced investment income to the extent that we are unable to adequately reduce policyholder crediting rates due to policyholder guarantees in the form of minimum crediting rates or otherwise due to market conditions. As of June 30, 2023, most of our products were deferred annuities with 18% of our FIAs at the minimum guarantees and 20% of our fixed rate annuities at the minimum crediting rates. As of June 30, 2023, minimum guarantees on all of our deferred annuities, including those with crediting rates already at their minimum guarantees, were, on average, greater than 190 basis points below the crediting rates on such deferred annuities, allowing us room to reduce rates before reaching the minimum guarantees. Our remaining liabilities are associated with immediate annuities, pension group annuity obligations, funding agreements and life contracts for which we have little to no discretionary ability to change the rates of interest payable to the respective policyholder or institution. A significant majority of our deferred annuity products have crediting rates that we may reset annually upon renewal, following the expiration of the current guaranteed period. While we have the contractual ability to lower these crediting rates to the guaranteed minimum levels, our willingness to do so may be limited by competitive pressures.

See Part I—Item 3. Quantitative and Qualitative Disclosures About Market Risks in this report and Part II—Item 7A. Quantitative and Qualitative Disclosures About Market Risks in our 2022 Annual Report, which include a discussion regarding interest rate and other significant risks and our strategies for managing these risks.

Discontinuation of London Inter-bank Offered Rate (LIBOR)

On December 31, 2021, most LIBOR settings (i.e., 24 out of 35, including 1-week and 2-month US Dollar (USD) LIBOR as well as all other non-USD LIBOR settings) ceased to be published. On June 30, 2023, the remaining LIBOR settings ceased to be published or were deemed non-representative.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

As of June 30, 2023, we had contracts tied to LIBOR in the notional amounts set forth in the table below:


(In millions)	Total Exposure
Investments1	$	30,367
Product liabilities2	52
Derivatives hedging product liabilities3	90
Other derivatives4	3,493
Other contracts5	250
Total notional of contracts tied to LIBOR	$	34,252

1 As of June 30, 2023, the notional value of our investment-related contracts, including our funds withheld-related contracts, tied to LIBOR was approximately $30.4 billion. We expect the reference rate with respect to approximately $29.2 billion of these investment-related contracts will reset and transition to an alternative reference rate, such as SOFR, on or prior to September 30, 2023.
2 As of June 30, 2023, the notional value of our product liabilities for which LIBOR is a component in the determination of interest credited was approximately $52 million. The reference rate with respect to all of these product liabilities reset and transitioned to SOFR on July 3, 2023. As a result, we do not expect any amount of LIBOR exposure for these product liabilities to extend beyond July 3, 2023.
3 As of June 30, 2023, the notional value of our derivatives to hedge exposure to product liabilities tied to LIBOR was approximately $90 million. The reference rate with respect to all of these derivatives reset and transitioned to SOFR on July 3, 2023. As a result, we do not expect any amount of LIBOR exposure for these derivatives to extend beyond July 3, 2023.
4 As of June 30, 2023, the notional value of our other derivative contracts tied to LIBOR was approximately $3.5 billion. The reference rate with respect to approximately $3.0 billion of these derivatives reset and transitioned to SOFR on July 3, 2023. The remaining $512 million are Central Counterparty Clearing House cleared, have no further LIBOR resets after June 30, 2023 and mature before September 30, 2023. As a result, we do not expect any amount of LIBOR exposure for these derivatives to extend beyond September 30, 2023.
5 As of June 30, 2023, the notional value of our other contracts tied to LIBOR was approximately $250 million, relating to one floating rate funding agreement. The reference rate with respect to this funding agreement reset and transitioned to SOFR in connection with an interest rate reset date of July 8, 2023. As a result, we do not expect any LIBOR exposure for these other contracts to extend beyond July 8, 2023.

Based on actions taken to date, the discontinuation of LIBOR, and the transition to alternative reference rates, has not had a material impact on our condensed consolidated financial statements.

Demographics

Over the next four decades, the retirement-age population is expected to experience unprecedented growth. Technological advances and improvements in healthcare are projected to continue to contribute to increasing average life expectancy, and aging individuals must be prepared to fund retirement periods that will last longer than ever before. Further, many working households in the US do not have adequate retirement savings. As a tool for addressing the unmet need for retirement planning, we believe that many Americans have begun to look to tax-efficient savings products with low-risk or guaranteed return features and potential equity market upside. Our tax-efficient savings products are well positioned to meet this increasing customer demand.

Competition

We operate in highly competitive markets. We face a variety of large and small industry participants, including diversified financial institutions, insurance and reinsurance companies and private equity firms. These companies compete in one form or another for the growing pool of retirement assets driven by a number of external factors such as the continued aging of the population and the reduction in safety nets provided by governments and private employers. In the markets in which we operate, scale and the ability to provide value-added services and build long-term relationships are important factors to compete effectively. We believe that our leading presence in the retirement market, diverse range of capabilities and broad distribution network uniquely position us to effectively serve consumers’ increasing demand for retirement solutions, particularly in the FIA market.

According to LIMRA, total annuity market sales in the US were $94.1 billion for the three months ended March 31, 2023, a 48.7% increase from the same time period in 2022, as higher interest rates spurred continued growth in the US annuity market. In the total annuity market, for the three months ended March 31, 2023 (the most recent period for which specific market share data is available), we were the largest provider of annuities based on sales of $8.6 billion, translating to a 9.2% market share. For the three months ended March 31, 2022, we were the seventh largest provider of annuities based on sales of $2.9 billion, translating to a 4.6% market share.

According to LIMRA, total fixed annuity market sales in the US were $70.9 billion for the three months ended March 31, 2023, a 101.4% increase from the same time period in 2022. In the total fixed annuity market, for the three months ended March 31, 2023 (the most recent period for which specific market share data is available), we were the largest provider of fixed annuities based on sales of $8.4 billion, translating to an 11.9% market share. For the three months ended March 31, 2022, we were the fourth largest provider of fixed annuities based on sales of $2.6 billion, translating to a 7.5% market share.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

According to LIMRA, total fixed-indexed annuity market sales in the US were $23.1 billion for the three months ended March 31, 2023, a 41.7% increase from the same time period in 2022. For the three months ended March 31, 2023 (the most recent period for which specific market share data is available), we were the largest provider of FIAs based on sales of $2.5 billion, translating to a 10.8% market share. For the three months ended March 31, 2022, we were the largest provider of FIAs based on sales of $2.2 billion, translating to a 13.7% market share.

According to LIMRA, total registered indexed linked annuity (RILA) market sales in the US were $10.4 billion for the three months ended March 31, 2023, an 8.3% increase from the same time period in 2022. For the three months ended March 31, 2023 (the most recent period for which specific market share data is available), we were the tenth largest provider of RILAs based on sales of $217 million, translating to a 2.1% market share. For the three months ended March 31, 2022, we were the ninth largest provider of RILAs based on sales of $235 million, translating to a 2.4% market share. We believe RILAs represent a significant growth opportunity for Athene.

Key Operating and Non-GAAP Measures

In addition to our results presented in accordance with accounting principles generally accepted in the United States of America (US GAAP), we present certain financial information that includes non-GAAP measures. Management believes the use of these non-GAAP measures, together with the relevant US GAAP measures, provides information that may enhance an investor’s understanding of our results of operations and the underlying profitability drivers of our business. The majority of these non-GAAP measures are intended to remove from the results of operations the impact of market volatility (other than with respect to alternative investments) as well as integration, restructuring, stock compensation and certain other expenses which are not part of our underlying profitability drivers, as such items fluctuate from period to period in a manner inconsistent with these drivers. These measures should be considered supplementary to our results in accordance with US GAAP and should not be viewed as a substitute for the corresponding US GAAP measures. See Non-GAAP Measure Reconciliations for the appropriate reconciliations to the most directly comparable US GAAP measures.

Spread Related Earnings (SRE)

Spread related earnings is a pre-tax non-GAAP measure used to evaluate our financial performance excluding market volatility and expenses related to integration, restructuring, stock compensation and other expenses. Our spread related earnings equals net income (loss) available to AHL common shareholder adjusted to eliminate the impact of the following:

•Investment Gains (Losses), Net of Offsets—Consists of the realized gains and losses on the sale of AFS securities, the change in fair value of reinsurance assets, unrealized gains and losses, changes in the credit loss allowance, and other investment gains and losses. Unrealized, allowances and other investment gains and losses are comprised of the fair value adjustments of trading securities (other than certain equity tranche securities) and mortgage loans, investments held under the fair value option, derivative gains and losses not hedging FIA index credits, and the change in credit loss allowances recognized in operations net of the change in AmerUs Closed Block fair value reserve related to the corresponding change in fair value of investments. The change in fair value of our investment in Apollo was included in prior years. Investment gains and losses are net of offsets related to the market value adjustments (MVA) associated with surrenders or terminations of contracts.

•Non-operating Change in Insurance Liabilities and Related Derivatives

•Change in Fair Values of Derivatives and Embedded Derivatives – FIAs—Consists of impacts related to the fair value accounting for derivatives hedging the FIA index credits and the related embedded derivative liability fluctuations from period to period. The index reserve is measured at fair value for the current period and all periods beyond the current policyholder index term. However, the FIA hedging derivatives are purchased to hedge only the current index period. Upon policyholder renewal at the end of the period, new FIA hedging derivatives are purchased to align with the new term. The difference in duration between the FIA hedging derivatives and the index credit reserves creates a timing difference in earnings. This timing difference of the FIA hedging derivatives and index credit reserves is included as a non-operating adjustment.

We primarily hedge with options that align with the index terms of our FIA products (typically 1–2 years). On an economic basis, we believe this is suitable because policyholder accounts are credited with index performance at the end of each index term. However, because the term of an embedded derivative in an FIA contract is longer-dated, there is a duration mismatch which may lead to mismatches for accounting purposes.

•Non-operating Change in Funding Agreements—Consists of timing differences caused by changes to interest rates on variable funding agreements and funding agreement backed notes and the associated reserve accretion patterns of those contracts. Further included are adjustments for gains associated with our repurchases of funding agreement backed notes.

•Change in Fair Value of Market Risk Benefits—Consists primarily of volatility in capital market inputs used in the measurement at fair value of our market risk benefits, including certain impacts from changes in interest rates, equity returns and implied equity volatilities.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

•Non-operating Change in Liability for Future Policy Benefits—Consists of the non-economic loss incurred at issuance for certain pension group annuities and other payout annuities with life contingencies when valuation interest rates prescribed by US GAAP are lower than the net investment earned rates, adjusted for profit, assumed in pricing. For such contracts with non-economic US GAAP losses, the SRE reserve accretes interest using an imputed discount rate that produces zero gain or loss at issuance.

•Integration, Restructuring, and Other Non-operating Expenses—Consists of restructuring and integration expenses related to acquisitions and block reinsurance costs as well as certain other expenses, which are not predictable or related to our underlying profitability drivers.

•Stock Compensation Expense—Consists of stock compensation expenses associated with our share incentive plans, including long-term incentive expenses, which are not related to our underlying profitability drivers and fluctuate from time to time due to the structure of our plans.

•Income Tax (Expense) Benefit—Consists of the income tax effect of all income statement adjustments, including our Apollo investment in prior years, and is computed by applying the appropriate jurisdiction’s tax rate to all adjustments subject to income tax.

We consider these adjustments to be meaningful adjustments to net income (loss) available to AHL common shareholder for the reasons discussed in greater detail above. Accordingly, we believe using a measure which excludes the impact of these items is useful in analyzing our business performance and the trends in our results of operations. Together with net income (loss) available to AHL common shareholder, we believe spread related earnings provides a meaningful financial metric that helps investors understand our underlying results and profitability. Spread related earnings should not be used as a substitute for net income (loss) available to AHL common shareholder.

Adjusted Debt to Capital Ratio

Adjusted debt to capital ratio is a non-GAAP measure used to evaluate our capital structure excluding the impacts of AOCI and the cumulative changes in fair value of funds withheld and modco reinsurance assets as well as mortgage loan assets, net of tax. Adjusted debt to capital ratio is calculated as total debt at notional value divided by adjusted capitalization. Adjusted capitalization includes our adjusted AHL common shareholder’s equity, preferred stock and the notional value of our debt. Adjusted AHL common shareholder’s equity is calculated as the ending AHL shareholders’ equity excluding AOCI, the cumulative changes in fair value of funds withheld and modco reinsurance assets and mortgage loan assets as well as preferred stock. These adjustments fluctuate period to period in a manner inconsistent with our underlying profitability drivers as the majority of such fluctuation is related to the market volatility of the unrealized gains and losses associated with our AFS securities, reinsurance assets and mortgage loans. Except with respect to reinvestment activity relating to acquired blocks of businesses, we typically buy and hold investments to maturity throughout the duration of market fluctuations, therefore, the period-over-period impacts in unrealized gains and losses are not necessarily indicative of current operating fundamentals or future performance. Adjusted debt to capital ratio should not be used as a substitute for the debt to capital ratio. However, we believe the adjustments to shareholders’ equity are significant to gaining an understanding of our capitalization, debt utilization and debt capacity.

Net Investment Spread and Other Operating Expenses

Net investment spread is a key measure of profitability. Net investment spread measures our investment performance plus our strategic capital management fees, less our total cost of funds. Net investment earned rate is a key measure of our investment performance while cost of funds is a key measure of the cost of our policyholder benefits and liabilities. Strategic capital management fees consist of management fees received by us for business managed for others, primarily the non-controlling interest portion of Athene’s business ceded to ACRA.

Net investment earned rate is a non-GAAP measure we use to evaluate the performance of our net invested assets that does not correspond to US GAAP net investment income. Net investment earned rate is computed as the income from our net invested assets divided by the average net invested assets, for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized. The adjustments to net investment income to arrive at our net investment earned rate add (a) alternative investment gains and losses, (b) gains and losses related to certain equity securities, (c) net VIE impacts (revenues, expenses and noncontrolling interest), (d) forward points gains and losses on foreign exchange derivative hedges and (e) the change in fair value of reinsurance assets, and removes the proportionate share of the ACRA net investment income associated with the noncontrolling interest. The gain or loss on our investment in Apollo was removed in prior years. We include the income and assets supporting our change in fair value of reinsurance assets by evaluating the underlying investments of the funds withheld at interest receivables and we include the net investment income from those underlying investments which does not correspond to the US GAAP presentation of change in fair value of reinsurance assets. We exclude the income and assets supporting business that we have exited through ceded reinsurance including funds withheld agreements. We believe the adjustments for reinsurance provide a net investment earned rate on the assets for which we have economic exposure.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cost of funds includes liability costs related to cost of crediting on both deferred annuities and institutional products as well as other liability costs, but does not include the proportionate share of the ACRA cost of funds associated with the noncontrolling interest. Cost of crediting on deferred annuities is the interest credited to the policyholders on our fixed strategies as well as the option costs on the indexed annuity strategies. With respect to FIAs, the cost of providing index credits includes the expenses incurred to fund the annual index credits, and where applicable, minimum guaranteed interest credited. Cost of crediting on institutional products is comprised of (1) pension group annuity costs, including interest credited, benefit payments and other reserve changes, net of premiums received when issued, and (2) funding agreement costs, including the interest payments and other reserve changes. Additionally, cost of crediting includes forward points gains and losses on foreign exchange derivative hedges. Other liability costs include DAC, DSI and VOBA amortization, certain market risk benefit costs, the cost of liabilities on products other than deferred annuities and institutional products, premiums and certain product charges and other revenues. We include the costs related to business added through assumed reinsurance transactions and exclude the costs related to business that we have exited through ceded reinsurance transactions. Cost of funds is computed as the total liability costs divided by the average net invested assets, for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized. We believe a measure like cost of funds is useful in analyzing the trends of our core business operations and profitability. While we believe cost of funds is a meaningful financial metric and enhances our understanding of the underlying profitability drivers of our business, it should not be used as a substitute for total benefits and expenses presented under US GAAP.

Net investment earned rate, cost of funds, and net investment spread are non-GAAP measures we use to evaluate the profitability of our business. We believe these metrics are useful in analyzing the trends of our business operations, profitability and pricing discipline. While we believe each of these metrics are meaningful financial metrics and enhance our understanding of the underlying profitability drivers of our business, they should not be used as a substitute for net investment income or total benefits and expenses presented under US GAAP.

Other operating expenses excludes integration, restructuring and other non-operating expenses, stock compensation and long-term incentive plan expenses, interest expense, policy acquisition expenses and the proportionate share of the ACRA operating expenses associated with the noncontrolling interest. We believe a measure like other operating expenses is useful in analyzing the trends of our core business operations and profitability. While we believe other operating expenses is a meaningful financial metric and enhances our understanding of the underlying profitability drivers of our business, it should not be used as a substitute for policy and other operating expenses presented under US GAAP.

Net Invested Assets

In managing our business, we analyze net invested assets, which do not correspond to total investments, including investments in related parties, as disclosed in our consolidated financial statements and notes thereto. Net invested assets represent the investments that directly back our net reserve liabilities as well as surplus assets. Net invested assets is used in the computation of net investment earned rate, which allows us to analyze the profitability of our investment portfolio. Net invested assets include (a) total investments on the consolidated balance sheets, with AFS securities, trading securities and mortgage loans at cost or amortized cost, excluding derivatives, (b) cash and cash equivalents and restricted cash, (c) investments in related parties, (d) accrued investment income, (e) VIE and VOE assets, liabilities and noncontrolling interest adjustments, (f) net investment payables and receivables, (g) policy loans ceded (which offset the direct policy loans in total investments) and (h) an adjustment for the allowance for credit losses. Net invested assets exclude assets associated with funds withheld liabilities related to business exited through reinsurance agreements and derivative collateral (offsetting the related cash positions). We include the underlying investments supporting our assumed funds withheld and modco agreements in our net invested assets calculation in order to match the assets with the income received. We believe the adjustments for reinsurance provide a view of the assets for which we have economic exposure. Net invested assets include our proportionate share of ACRA investments, based on our economic ownership, but do not include the proportionate share of investments associated with the noncontrolling interest. Our net invested assets are averaged over the number of quarters in the relevant period to compute our net investment earned rate for such period. While we believe net invested assets is a meaningful financial metric and enhances our understanding of the underlying drivers of our investment portfolio, it should not be used as a substitute for total investments, including related parties, presented under US GAAP.

Net Reserve Liabilities

In managing our business, we also analyze net reserve liabilities, which does not correspond to total liabilities as disclosed in our consolidated financial statements and notes thereto. Net reserve liabilities represent our policyholder liability obligations net of reinsurance and are used to analyze the costs of our liabilities. Net reserve liabilities include (a) interest sensitive contract liabilities, (b) future policy benefits, (c) net market risk benefits, (d) long-term repurchase obligations, (e) dividends payable to policyholders and (f) other policy claims and benefits, offset by reinsurance recoverable, excluding policy loans ceded. Net reserve liabilities include our proportionate share of ACRA reserve liabilities, based on our economic ownership, but do not include the proportionate share of reserve liabilities associated with the noncontrolling interest. Net reserve liabilities is net of the ceded liabilities to third-party reinsurers as the costs of the liabilities are passed to such reinsurers and, therefore, we have no net economic exposure to such liabilities, assuming our reinsurance counterparties perform under our agreements. The majority of our ceded reinsurance is a result of reinsuring large blocks of life insurance business following acquisitions. For such transactions, US GAAP requires the ceded liabilities and related reinsurance recoverables to continue to be recorded in our consolidated financial statements despite the transfer of economic risk to the counterparty in connection with the reinsurance transaction. We include the underlying liabilities assumed through modco reinsurance agreements in our net reserve liabilities calculation in order to match the liabilities with the expenses incurred. While we believe net reserve liabilities is a meaningful financial metric and enhances our understanding of the underlying profitability drivers of our business, it should not be used as a substitute for total liabilities presented under US GAAP.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Sales

Sales statistics do not correspond to revenues under US GAAP but are used as relevant measures to understand our business performance as it relates to inflows generated during a specific period of time. Our sales statistics include inflows for fixed rate annuities and FIAs and align with the LIMRA definition of all money paid into an individual annuity, including money paid into new contracts with initial purchase occurring in the specified period and existing contracts with initial purchase occurring prior to the specified period (excluding internal transfers). We believe sales is a meaningful metric that enhances our understanding of our business performance and is not the same as premiums presented in our condensed consolidated statements of income (loss).

Results of Operations

We completed our merger with AGM on January 1, 2022 and elected pushdown accounting in which we used AGM’s basis of accounting that reflects the fair market value of our assets and liabilities as of the date of the merger. We adopted LDTI as of January 1, 2023 and, for all provisions of the update, applied a retrospective transition approach using a transition date of January 1, 2022, the date of our merger with AGM. All 2022 periods presented herein have been retrospectively adjusted to reflect the adoption of LDTI as of January 1, 2022.

The following summarizes the condensed consolidated results of operations:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Revenues	$	12,686	$	1,807	$	16,746	$	1,526
Benefits and expenses	12,058		4,979		14,732		6,878
Income (loss) before income taxes	628		(3,172)		2,014		(5,352)
Income tax expense (benefit)	133		(378)		296		(662)
Net income (loss)	495		(2,794)		1,718		(4,690)
Less: Net income (loss) attributable to noncontrolling interests	54		(1,089)		509		(1,970)
Net income (loss) attributable to Athene Holding Ltd. shareholders	441		(1,705)		1,209		(2,720)
Less: Preferred stock dividends	45		35		92		70
Net income (loss) available to AHL common shareholder	$	396	$	(1,740)	$	1,117	$	(2,790)

Three Months Ended June 30, 2023 Compared to the Three Months Ended June 30, 2022

In this section, references to 2023 refer to the three months ended June 30, 2023 and references to 2022 refer to the three months ended June 30, 2022.

Net Income (Loss) Available to AHL Common Shareholder

Net income (loss) available to AHL common shareholder increased by $2.1 billion, or 123%, to $396 million in 2023 from $(1.7) billion in 2022. The increase in net income (loss) available to AHL common shareholder was driven by a $10.9 billion increase in revenues, partially offset by a $7.1 billion increase in benefits and expenses, a $1.1 billion increase in net income attributable to noncontrolling interests and a $511 million increase in income tax expense.

Revenues

Revenues increased by $10.9 billion to $12.7 billion in 2023 from $1.8 billion in 2022. The increase was primarily driven by an increase in investment related gains (losses), an increase in premiums, an increase in net investment income and an increase in VIE investment related gains (losses).

Investment related gains (losses) increased by $6.1 billion to $366 million in 2023 from $(5.8) billion in 2022, primarily due to the changes in the fair value of FIA hedging derivatives, reinsurance assets, mortgage loans and trading and equity securities, as well as net realized gains on AFS securities compared to net realized losses in the prior year, partially offset by foreign exchange losses on derivatives. The change in fair value of FIA hedging derivatives increased $2.7 billion, primarily driven by the favorable performance of the indices upon which our call options are based. The largest percentage of our call options are based on the S&P 500 index, which increased 8.3% in 2023, compared to a decrease of 16.4% in 2022. The change in fair value of reinsurance assets increased $2.4 billion, the change in fair value of mortgage loans increased $895 million and the change in fair value of trading and equity securities increased $387 million, primarily driven by credit spread tightening in the current year compared to credit spread widening in the prior year, a smaller increase in US Treasury rates compared to the prior year and more favorable economics. The favorable change in net realized gains and losses on AFS securities of $644 million was primarily related to foreign exchange impacts as foreign currencies strengthened against the US dollar in comparison to the prior year. The increase in foreign exchange losses on derivatives reflects foreign currencies having strengthened against the US dollar in comparison to the prior year.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Premiums increased by $3.4 billion to $9.0 billion in 2023 from $5.6 billion in 2022, primarily driven by a $3.5 billion increase in pension group annuity premiums compared to the prior year.

Net investment income increased by $991 million to $2.7 billion in 2023 from $1.7 billion in 2022, primarily driven by higher floating rate income, growth in our investment portfolio attributed to strong net flows during the previous twelve months and higher new money rates related to higher short-term interest rates. These increases were partially offset higher investment management fees driven by the strong growth in our investment portfolio.

VIE investment related gains (losses) increased by $271 million to $293 million in 2023 from $22 million in 2022, primarily driven by unrealized gains on assets held by AAA and the consolidation of additional VIEs.

Benefits and Expenses

Benefits and expenses increased by $7.1 billion to $12.1 billion in 2023 from $5.0 billion in 2022. The increase was primarily driven by an increase in future policy and other policy benefits, an increase in interest sensitive contract benefits, an increase in market risk benefits remeasurement (gains) losses and an increase in policy and other operating expenses.

Future policy and other policy benefits increased by $3.7 billion to $9.5 billion in 2023 from $5.8 billion in 2022, primarily driven by a $3.5 billion increase in pension group annuity obligations, a $107 million increase in benefit payments and an increase in the AmerUs Closed Block fair value liability. The change in the AmerUs Closed Block fair value liability was primarily due to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Interest sensitive contract benefits increased by $2.7 billion to $2.0 billion in 2023 from $(653) million in 2022, primarily driven by an increase in the change in FIA fair value embedded derivatives of $2.6 billion, an increase in rates on deferred annuity and funding agreement issuances, as well as on existing floating rate funding agreements, driven by higher US Treasury rates and growth in the block of business. The change in the FIA fair value embedded derivatives was primarily due to the performance of the equity indices to which our FIA policies are linked. The largest percentage of our FIA policies are linked to the S&P 500 index, which increased 8.3% in 2023, compared to a decrease of 16.4% in 2022. The change in the FIA fair value embedded derivatives was also driven by the unfavorable change in discount rates used in our embedded derivative calculations as the current year experienced a smaller increase in discount rates compared to the prior year. These impacts were partially offset by the favorable impact of rates on policyholder projected benefits.

Market risk benefits remeasurement (gains) losses increased by $538 million to $(71) million in 2023 from $(609) million in 2022. The lower gains in 2023 were primarily driven by a less favorable change in the fair value of market risk benefits. The change in fair value of market risk benefits was $648 million less favorable compared to the prior year due to a smaller increase in the risk-free discount rate across the curve, which is used in the fair value measurement of the liability for market risk benefits. This was partially offset by a more favorable change in fair value of $153 million related to favorable equity market performance compared to the prior year.

Policy and other operating expenses increased by $95 million to $452 million in 2023 from $357 million in 2022, primarily driven by an increase in interest expense related to an increase in issuances of short-term repurchase agreements compared to the prior year, higher rates on floating rate long-term repurchase agreements and the issuance of debt in the fourth quarter of 2022, as well as an increase in general operating expenses related to growth in the business.

Taxes

Income tax expense (benefit) increased by $511 million to $133 million in 2023 from $(378) million in 2022, primarily driven by the favorable changes in fair value of reinsurance assets, mortgage loans and net FIA derivatives, as well as an increase in net investment income, partially offset by the lower gains from the change in fair value of market risk benefits compared to prior year. Our effective tax rate in the second quarter of 2023 was 21% compared to 12% in 2022. The income tax expense for 2023 was calculated by applying the 21% US statutory rate to the income of our US and foreign subsidiaries (net of noncontrolling interests).

Noncontrolling Interests

Noncontrolling interests increased by $1.1 billion to $54 million in 2023 from $(1.1) billion in 2022, primarily due to the favorable change in fair value of reinsurance assets related to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Six Months Ended June 30, 2023 Compared to the Six Months Ended June 30, 2022

In this section, references to 2023 refer to the six months ended June 30, 2023 and references to 2022 refer to the six months ended June 30, 2022.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Net Income (Loss) Available to AHL Common Shareholder

Net income (loss) available to AHL common shareholder increased by $3.9 billion, or 140%, to $1.1 billion in 2023 from $(2.8) billion in 2022. The increase in net income (loss) available to AHL common shareholder was driven by a $15.2 billion increase in revenues, partially offset by a $7.9 billion increase in benefits and expenses, a $2.5 billion increase in noncontrolling interests and a $958 million increase in income tax expense.

Revenues

Revenues increased by $15.2 billion to $16.7 billion in 2023 from $1.5 billion in 2022. The increase was primarily driven by an increase in investment related gains (losses), an increase in net investment income, an increase in premiums and an increase in VIE investment related gains (losses).

Investment related gains (losses) increased by $11.4 billion to $1.4 billion in 2023 from $(10.0) billion in 2022, primarily due to the changes in the fair value of reinsurance assets, FIA hedging derivatives, mortgage loans and trading and equity securities, as well as net realized gains on AFS securities compared to net realized losses in the prior year, partially offset by foreign exchange losses on derivatives. The change in fair value of reinsurance assets increased $5.5 billion, the change in fair value of mortgage loans increased $2.0 billion and the change in fair value of trading and equity securities increased $617 million, primarily driven by credit spread tightening in the current year compared to credit spread widening in the prior year, a smaller increase in US Treasury rates compared to the prior year and more favorable economics. The change in fair value of FIA hedging derivatives increased $3.8 billion, primarily driven by the favorable performance of the indices upon which our call options are based. The largest percentage of our call options are based on the S&P 500 index, which increased 15.9% in 2023, compared to a decrease of 20.6% in 2022. The favorable change in net realized gains and losses on AFS securities of $1.0 billion was primarily related to foreign exchange impacts as foreign currencies strengthened against the US dollar in comparison to the prior year. The increase in foreign exchange losses on derivatives reflects foreign currencies having strengthened against the US dollar in comparison to the prior year.

Net investment income increased by $1.7 billion to $5.1 billion in 2023 from $3.4 billion in 2022, primarily driven by higher floating rate income, growth in our investment portfolio attributed to strong net flows during the previous twelve months and higher new money rates related to higher short-term interest rates. These increases were partially offset by a decrease in alternative income due to less favorable alternative investment performance and the transfer, beginning in the second quarter of 2022, of a significant portion of our alternative investments to AAA, a consolidated VIE, as well as higher investment management fees driven by the strong growth in our investment portfolio.

Premiums increased by $1.4 billion to $9.1 billion in 2023 from $7.7 billion in 2022, primarily driven by a $1.6 billion increase in pension group annuity premiums compared to the prior year.

VIE investment related gains (losses) increased by $514 million to $494 million in 2023 from $(20) million in 2022, primarily driven by unrealized gains on assets held by AAA, the consolidation of additional VIEs and a favorable change in the fair value of mortgage loans held in VIEs related to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Benefits and Expenses

Benefits and expenses increased by $7.9 billion to $14.7 billion in 2023 from $6.9 billion in 2022. The increase was primarily driven by an increase in interest sensitive contract benefits, an increase in future policy and other policy benefits, an increase in market risk benefits remeasurement (gains) losses and an increase in policy and other operating expenses.

Interest sensitive contract benefits increased by $4.1 billion to $3.3 billion in 2023 from $(752) million in 2022, primarily driven by an increase in the change in FIA fair value embedded derivatives of $4.1 billion, an increase in rates on deferred annuity and funding agreement issuances, as well as on existing floating rate funding agreements, driven by higher US Treasury rates and growth in the block of business. The change in the FIA fair value embedded derivatives was primarily due to the performance of the equity indices to which our FIA policies are linked. The largest percentage of our FIA policies are linked to the S&P 500 index, which increased 15.9% in 2023, compared to a decrease of 20.6% in 2022. The change in the FIA fair value embedded derivatives was also driven by the unfavorable change in discount rates used in our embedded derivative calculations as the current year experienced a decrease in discount rates compared to an increase in discount rates in the prior year. These impacts were partially offset by the favorable impact of rates on policyholder projected benefits.

Future policy and other policy benefits increased by $2.0 billion to $10.0 billion in 2023 from $8.0 billion in 2022, primarily driven by a $1.6 billion increase in pension group annuity obligations, a $268 million increase in benefit payments and an increase in the AmerUs Closed Block fair value liability. The change in the AmerUs Closed Block fair value liability was primarily due to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Market risk benefits remeasurement (gains) losses increased by $1.5 billion to $275 million in 2023 from $(1.2) billion in 2022. The losses in 2023 compared to gains in 2022 were primarily driven by a less favorable change in the fair value of market risk benefits. The change in fair value of market risk benefits was $1.6 billion less favorable compared to the prior year due to a decrease in the risk-free discount rate across the curve, which is used in the fair value measurement of the liability for market risk benefits. This was partially offset by a more favorable change in fair value of $226 million related to favorable equity market performance compared to the prior year.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Policy and other operating expenses increased by $192 million to $887 million in 2023 from $695 million in 2022, primarily driven by an increase in interest expense related to an increase in issuances of short-term repurchase agreements compared to the prior year, higher rates on floating rate long-term repurchase agreements and the issuance of debt in the fourth quarter of 2022, as well as an increase in general operating expenses related to growth in the business.

Taxes

Income tax expense (benefit) increased by $958 million to $296 million in 2023 from $(662) million in 2022, primarily driven by the favorable changes in fair value of reinsurance assets, mortgage loans and net FIA derivatives, as well as an increase in net investment income, partially offset by the unfavorable change in fair value of market risk benefits. Our effective tax rate in 2023 was 15% compared to 12% in 2022. The income tax expense for 2023 was calculated by applying the 21% US statutory rate to the income of our US and foreign subsidiaries (net of noncontrolling interests).

Noncontrolling Interests

Noncontrolling interests increased by $2.5 billion to $509 million in 2023 from $(2.0) billion in 2022, primarily due to the favorable change in fair value of reinsurance assets related to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Summary of Non-GAAP Earnings

The following summarizes our spread related earnings:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Fixed income and other net investment income	$	2,208	$	1,302	$	4,166	$	2,509
Alternative net investment income	259		186		444		634
Net investment earnings	2,467		1,488		4,610		3,143
Strategic capital management fees	16		13		30		25
Cost of funds	(1,437)		(873)		(2,672)		(1,695)
Net investment spread	1,046		628		1,968		1,473
Other operating expenses	(118)		(109)		(244)		(218)
Interest and other financing costs	(129)		(64)		(238)		(126)
Spread related earnings	$	799	$	455	$	1,486	$	1,129

Three Months Ended June 30, 2023 Compared to the Three Months Ended June 30, 2022

In this section, references to 2023 refer to the three months ended June 30, 2023 and references to 2022 refer to the three months ended June 30, 2022.

Spread Related Earnings

SRE increased by $344 million, or 76%, to $799 million in 2023 from $455 million in 2022. The increase in SRE was driven by higher net investment earnings, partially offset by higher cost of funds and interest and other financing costs. Net investment earnings increased $979 million, primarily driven by higher floating rate income, $23.4 billion of growth in our average net invested assets, higher new money rates and more favorable alternative investment performance. The favorable alternative investment performance compared to 2022 was primarily driven by income from Redding Ridge related to an increase in average NAV, a decrease in share price of our previously held investment in Jackson Financial, Inc. (Jackson) in 2022 and favorable performance from Wheels Donlen and our private equity funds, partially offset by less favorable performance in our real estate funds related to home price appreciation in 2022. Cost of funds increased $564 million, primarily driven by higher rates on deferred annuity, funding agreement and pension group annuity issuances as well as an increase in rates on existing floating rate funding agreements and growth in the block of business. Interest and other financing costs increased $65 million related to interest expense on the increase in issuances of short term repurchase agreements in 2023 as well as interest expense and preferred stock dividends related to our debt and preferred stock issuances in the fourth quarter of 2022.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Net Investment Spread


	Three months ended June 30,
	2023		2022
Fixed income and other net investment earned rate	4.46	%	2.97	%
Alternative net investment earned rate	8.53	%	6.38	%
Net investment earned rate	4.69	%	3.19	%
Strategic capital management fees	0.03	%	0.03	%
Cost of funds	(2.73)	%	(1.88)	%
Net investment spread	1.99	%	1.34	%

Net investment spread increased 65 basis points to 1.99% in 2023 from 1.34% in 2022, driven by a higher net investment earned rate, partially offset by higher cost of funds.

Net investment earned rate increased 150 basis points to 4.69% in 2023 from 3.19% in 2022, primarily due to higher returns in our fixed income portfolio as well as more favorable performance in our alternative investment portfolio. Fixed income and other net investment earned rate was 4.46% in 2023, an increase from 2.97% in 2022, primarily driven by higher floating rate income and higher new money rates. Alternative net investment earned rate was 8.53% in 2023, an increase from 6.38% in 2022, primarily driven by Redding Ridge, a decrease in share price of our previously held investment in Jackson in 2022 and favorable performance from Wheels Donlen and our private equity funds, partially offset by less favorable performance in our real estate funds related to home price appreciation in 2022.

Cost of funds increased by 85 basis points to 2.73% in 2023, from 1.88% in 2022, primarily driven by higher rates on deferred annuity, funding agreement and pension group annuity issuances as well as an increase in rates on existing floating rate funding agreements.

Adjustments to Net Income (Loss) Available to Athene Holding Ltd. Common Shareholder

Adjustments to net income (loss) available to AHL common shareholder are comprised of investment gains (losses), net of offsets; non-operating change in insurance liabilities and related derivatives; integration, restructuring and other non-operating expenses and stock compensation expense. The increase in adjustments to net income (loss) available to AHL common shareholder in 2023 compared to 2022 was primarily driven by the increase in investment gains (losses), net of offsets, and the increase in non-operating change in insurance liabilities and related derivatives.

Investment gains (losses), net of offsets, increased $2.3 billion, primarily due to the changes in fair value of reinsurance assets, mortgage loans and trading securities. The favorable changes in fair value of reinsurance assets of $1.5 billion, mortgage loans of $630 million and trading securities were primarily due to credit spread tightening in the current year compared to credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Non-operating change in insurance liabilities and related derivatives increased $14 million due to the favorable net change in FIA derivatives, primarily offset by the change in fair value of market risk benefits. The $573 million favorable change in net FIA derivatives was primarily due to the favorable performance of the equity indices to which our FIA policies are linked. The largest percentage of our FIA policies are linked to the S&P 500 index, which experienced an increase of 8.3% in 2023, compared to a decrease of 16.4% in 2022. The change in net FIA derivatives was also driven by the favorable impact of rates on policyholder projected benefits, partially offset by the unfavorable change in discount rates used in our embedded derivative calculations as the current year experienced a smaller increase in discount rates compared to the prior year. The $532 million unfavorable change in fair value of market risk benefits was primarily driven by a smaller increase in the risk-free discount rate across the curve, which is used in the fair value measurement of the liability for market risk benefits, partially offset by favorable equity market performance.

Six Months Ended June 30, 2023 Compared to the Six Months Ended June 30, 2022

In this section, references to 2023 refer to the six months ended June 30, 2023 and references to 2022 refer to the six months ended June 30, 2022.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Spread Related Earnings

SRE increased by $357 million, or 32%, to $1.5 billion in 2023 from $1.1 billion in 2022. The increase in SRE was driven by higher net investment earnings, partially offset by higher cost of funds and interest and other financing costs. Net investment earnings increased $1.5 billion, primarily driven by higher floating rate income, $21.6 billion of growth in our average net invested assets and higher new money rates, partially offset by less favorable alternative investment performance. The less favorable alternative investment performance compared to 2022 was primarily driven by lower income from real estate funds related to home price appreciation in 2022, a decrease in share price on our investment in Challenger Life Company Limited (Challenger) and less favorable performance from our investment in Athora related to a valuation increase in 2022, partially offset by favorable performance from Redding Ridge and a decrease in share price of our previously held investment in Jackson in 2022. Cost of funds increased $977 million, primarily driven by higher rates on deferred annuity, funding agreement and pension group annuity issuances as well as an increase in rates on existing floating rate funding agreements and growth in the block of business. Interest and other financing costs increased $112 million related to interest expense on the increase in issuances of short term repurchase agreements in 2023 as well as interest expense and preferred stock dividends related to our debt and preferred stock issuances in the fourth quarter of 2022.

Net Investment Spread


	Six months ended June 30,
	2023		2022
Fixed income and other net investment earned rate	4.31	%	2.90	%
Alternative net investment earned rate	7.33	%	11.39	%
Net investment earned rate	4.48	%	3.42	%
Strategic capital management fees	0.03	%	0.03	%
Cost of funds	(2.60)	%	(1.84)	%
Net investment spread	1.91	%	1.61	%

Net investment spread increased 30 basis points to 1.91% in 2023 from 1.61% in 2022, driven by a higher net investment earned rate, partially offset by higher cost of funds.

Net investment earned rate increased 106 basis points to 4.48% in 2023 from 3.42% in 2022, primarily due to higher returns in our fixed income portfolio, partially offset by less favorable performance in our alternative investment portfolio. Fixed income and other net investment earned rate was 4.31% in 2023, an increase from 2.90% in 2022, primarily driven by higher floating rate income and higher new money rates. Alternative net investment earned rate was 7.33% in 2023, a decrease from 11.39% in 2022, primarily driven by lower returns on real estate funds related to home price appreciation in 2022, a decrease in share price on our investment in Challenger and less favorable performance from our investment in Athora related to a valuation increase in 2022, partially offset by favorable performance from Redding Ridge and a decrease in share price of our previously held investment in Jackson in 2022.

Cost of funds increased by 76 basis points to 2.60% in 2023, from 1.84% in 2022, primarily driven by higher rates on deferred annuity, funding agreement and pension group annuity issuances as well as an increase in rates on existing floating rate funding agreements.

Adjustments to Net Income (Loss) Available to Athene Holding Ltd. Common Shareholder

The increase in adjustments to net income (loss) available to AHL common shareholder in 2023 compared to 2022 was primarily driven by the increase in investment gains (losses), net of offsets, partially offset by the decrease in non-operating change in insurance liabilities and related derivatives.

Investment gains (losses), net of offsets, increased $5.3 billion, primarily due to the changes in fair value of reinsurance assets, mortgage loans and trading securities. The favorable changes in fair value of reinsurance assets of $3.5 billion, mortgage loans of $1.7 billion and trading securities were primarily due to credit spread tightening in the current year compared credit spread widening in the prior year as well as a smaller increase in US Treasury rates compared to the prior year.

Non-operating change in insurance liabilities and related derivatives decreased $770 million due to the change in fair value of market risk benefits, partially offset by the favorable net change in FIA derivatives. The $1.5 billion unfavorable change in fair value of market risk benefits was primarily driven by a decrease in the risk-free discount rate across the curve, which is used in the fair value measurement of the liability for market risk benefits, partially offset by favorable equity market performance. The $753 million favorable change in net FIA derivatives was primarily due to the favorable performance of the equity indices to which our FIA policies are linked. The largest percentage of our FIA policies are linked to the S&P 500 index, which experienced an increase of 15.9% in 2023, compared to a decrease of 20.6% in 2022. The change in net FIA derivatives was also driven by the favorable impact of rates on policyholder projected benefits, partially offset by the unfavorable change in discount rates used in our embedded derivative calculations as the current year experienced a decrease in discount rates compared to an increase in discount rates in the prior year.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Investment Portfolio

We had consolidated investments, including related parties and VIEs, of $233.4 billion and $212.1 billion as of June 30, 2023 and December 31, 2022, respectively. Our investment strategy seeks to achieve sustainable risk-adjusted returns through the disciplined management of our investment portfolio against our long-duration liabilities, coupled with the diversification of risk. The investment strategies utilized by our investment manager focuses primarily on a buy and hold asset allocation strategy that may be adjusted periodically in response to changing market conditions and the nature of our liability profile. Substantially all of our investment portfolio is managed by Apollo, which provides a full suite of services for our investment portfolio, including direct investment management, asset allocation, mergers and acquisition asset diligence, and certain operational support services, including investment compliance, tax, legal and risk management support. Our relationship with Apollo allows us to take advantage of our generally persistent liability profile by identifying investment opportunities with an emphasis on earning incremental yield by taking liquidity and complexity risk rather than assuming incremental credit risk. Apollo’s investment team and credit portfolio managers utilize their deep experience to assist us in sourcing and underwriting complex asset classes. Apollo has selected a diverse array of primarily high-grade fixed income assets including corporate bonds, structured securities and commercial and residential real estate loans, among others. We also maintain holdings in floating rate and less rate-sensitive instruments, including CLOs, non-agency RMBS and various types of structured products. In addition to our fixed income portfolio, we opportunistically allocate approximately 5% – 6% of our portfolio to alternative investments where we primarily focus on fixed income-like, cash flow-based investments.

Net investment income on the condensed consolidated statements of income (loss) included management fees under our investment management arrangements with Apollo. We incurred management fees, inclusive of base and sub-allocation fees, of $232 million and $182 million, respectively, during the three months ended June 30, 2023 and 2022, and $454 million and $368 million, respectively, during the six months ended June 30, 2023, and 2022. The total amounts we incurred, directly and indirectly, from Apollo and its affiliates were $258 million, and $248 million, respectively, for the three months ended June 30, 2023 and 2022, and $561 million and $548 million, respectively, for the six months ended June 30, 2023, and 2022. Such amounts include (1) fees associated with investment management agreements, which exclude sub-advisory fees paid to ISG for the benefit of third-party sub-advisors but include fees charged by Apollo to third-party cedants with respect to assets supporting obligations reinsured to us (such fees directly reduce the settlement payments that we receive from the third-party cedant and, as such, we, as beneficiaries of the services performed, indirectly pay such fees), (2) fees associated with fund investments (including those fund investments held by AAA), which include management fees, carried interest (including unrealized but accrued carried interest fees) and other fees on Apollo-managed funds and our other alternative investments and (3) other fees resulting from shared services, advisory and other agreements with Apollo or its affiliates; net of fees incurred directly and indirectly attributable to ACRA, based upon the economic ownership of the noncontrolling interest in ACRA.

Our net invested assets, which are those that directly back our net reserve liabilities as well as surplus assets, were $213.7 billion and $196.5 billion as of June 30, 2023 and December 31, 2022, respectively. Apollo’s knowledge of our funding structure and regulatory requirements allows it to design customized strategies and investments for our portfolio. Apollo manages our asset portfolio within the limits and constraints set forth in our Investment and Credit Risk Policy. Under this policy, we set limits on investments in our portfolio by asset class, such as corporate bonds, emerging markets securities, municipal bonds, non-agency RMBS, CMBS, CLOs, commercial mortgage whole loans and mezzanine loans and investment funds. We also set credit risk limits for exposure to a single issuer that vary based on the issuer’s ratings. Our strategic investments are also governed by our Strategic Investment Risk Policy which provides for special governance and risk management procedures for these transactions. In addition, our investment portfolio is constrained by its scenario-based capital ratio limit and its stressed liquidity limit.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following table presents the carrying values of our total investments including related parties and VIEs:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Carrying Value		Percent of Total		Carrying Value		Percent of Total
AFS securities, at fair value	$	115,152	49.3	%	$	102,404	48.3	%
Trading securities, at fair value	1,628		0.7	%	1,595		0.8	%
Equity securities	1,296		0.6	%	1,487		0.7	%
Mortgage loans, at fair value	34,668		14.9	%	27,454		12.9	%
Investment funds	123		0.1	%	79		—	%
Policy loans	336		0.1	%	347		0.2	%
Funds withheld at interest	27,844		11.9	%	32,880		15.5	%
Derivative assets	5,114		2.2	%	3,309		1.6	%
Short-term investments	650		0.3	%	2,160		1.0	%
Other investments	741		0.3	%	773		0.4	%
Total investments	187,552		80.4	%	172,488		81.4	%
Investments in related parties
AFS securities, at fair value	13,407		5.8	%	9,821		4.6	%
Trading securities, at fair value	867		0.4	%	878		0.4	%
Equity securities, at fair value	313		0.1	%	279		0.1	%
Mortgage loans, at fair value	1,296		0.6	%	1,302		0.6	%
Investment funds	1,636		0.7	%	1,569		0.7	%
Funds withheld at interest	9,017		3.9	%	9,808		4.6	%
Short-term investments	891		0.4	%	—		—	%
Other investments	343		0.1	%	303		0.2	%
Total related party investments	27,770		12.0	%	23,960		11.2	%
Total investments, including related parties	215,322		92.4	%	196,448		92.6	%
Investments owned by consolidated VIEs
Trading securities, at fair value	1,720		0.7	%	1,063		0.5	%

Mortgage loans, at fair value	2,113		0.9	%	2,055		1.0	%
Investment funds, at fair value	14,109		6.0	%	12,480		5.9	%
Other investments, at fair value	100		—	%	101		—	%
Total investments owned by consolidated VIEs	18,042		7.6	%	15,699		7.4	%
Total investments, including related parties and VIEs	$	233,364	100.0	%	$	212,147	100.0	%

The increase in our total investments, including related parties and VIEs, as of June 30, 2023 of $21.2 billion compared to December 31, 2022 was primarily driven by growth from gross organic inflows of $30.6 billion in excess of gross liability outflows of $16.0 billion, unrealized gains on AFS securities in the six months ended June 30, 2023 of $1.4 billion resulting from credit spread tightening in the current year, the reinvestment of earnings and an increase in VIE investments. The increase in VIE investments was primarily related to contributions from third-party investors into AAA, the consolidation of additional VIEs and favorable investment fund performance.

Our investment portfolio consists largely of high quality fixed maturity securities, loans and short-term investments, as well as additional opportunistic holdings in investment funds and other instruments, including equity holdings. Fixed maturity securities and loans include publicly issued corporate bonds, government and other sovereign bonds, privately placed corporate bonds and loans, mortgage loans, CMBS, RMBS, CLOs, and ABS.

While the substantial majority of our investment portfolio has been allocated to corporate bonds and structured credit products, a key component of our investment strategy is the opportunistic acquisition of investment funds with attractive risk and return profiles. Our investment fund portfolio consists of funds or similar equity structures that employ various strategies including equity, hybrid and yield funds. We have a strong preference for assets that have some or all of the following characteristics, among others: (1) investments that constitute a direct investment or an investment in a fund with a high degree of co-investment; (2) investments with credit- or debt-like characteristics (for example, a stipulated maturity and par value), or alternatively, investments with reduced volatility when compared to pure equity; or (3) investments that we believe have less downside risk.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

We hold derivatives for economic hedging purposes to reduce our exposure to the cash flow variability of assets and liabilities, equity market risk, interest rate risk, credit risk and foreign exchange risk. Our primary use of derivative instruments relates to providing the income needed to fund the annual index credits on our FIA products. We primarily use fixed indexed options to economically hedge indexed annuity products that guarantee the return of principal to the policyholder and credit interest based on a percentage of the gain in a specific market index.

With respect to derivative positions, we transact with highly rated counterparties, and expect the counterparties to fulfill their obligations under the contracts. We generally use industry standard agreements and annexes with bilateral collateral provisions to further reduce counterparty credit exposure.

Related Party Investments

We hold investments in related party assets primarily comprised of AFS securities, trading securities, funds withheld at interest receivables, mortgage loans within our triple net lease investment, short-term investments, and investment funds, which primarily include investments over which Apollo can exercise influence. As of June 30, 2023, these investments totaled $42.5 billion, or 15.7% of our total assets. Related party AFS and trading securities primarily consist of structured securities for which Apollo is the manager of the underlying securitization vehicle and securities issued by Apollo direct origination platforms including Wheels Donlen and MidCap Financial. In each case, the underlying collateral, borrower or other credit party is generally unaffiliated with us. The funds withheld at interest related party amounts are comprised of the Venerable reinsurance portfolios, which are considered related party even though a significant majority of the underlying assets within the investment portfolios do not have a related party affiliation. Related party investment funds include strategic investments in direct origination platforms and insurance companies and investments in Apollo managed funds. Short-term investments include reverse repurchase agreements in Atlas, which is owned by AAA.

A summary of our related party investments reflecting the nature of the affiliation is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Carrying Value		Percent of Total Assets		Carrying Value		Percent of Total Assets
Venerable funds withheld reinsurance portfolio	$	9,017	3.3	%	$	9,808	4.0	%
Securitizations of unaffiliated assets where Apollo is manager	15,488		5.7	%	11,141		4.5	%
Investments in Apollo funds	9,403		3.5	%	5,410		2.2	%
Strategic investments in Apollo direct origination platforms	5,937		2.2	%	5,509		2.2	%
Strategic investments in insurance companies	2,614		1.0	%	2,502		1.0	%
Other1	73		—	%	73		—	%
Total related party investments	$	42,532	15.7	%	$	34,443	13.9	%
1 Prior period was updated to include other investments considered related party.

As of June 30, 2023, a $9.0 billion funds withheld reinsurance asset with Venerable was included in our US GAAP related party investments. Venerable is a related party due to our minority equity investment in its holding company’s parent, VA Capital. For US GAAP, each funds withheld and modified coinsurance reinsurance portfolio is treated as one asset rather than reporting the underlying investments in the portfolio. For our non-GAAP measure of net invested assets, we provide visibility into the underlying assets within these reinsurance portfolios. The below table looks through to the underlying assets within our reinsurance portfolios to determine the related party status. As of June 30, 2023, $34.9 billion, or 16.3% of our total net invested assets were related party investments. Of these, approximately $20.1 billion, or 9.4% of our net invested assets, were structured securities for which Apollo or an affiliated direct origination platform was the manager of the underlying securitization vehicle, but the underlying collateral, borrower or other credit party is generally unaffiliated with us. Related party investments in strategic affiliated companies or Apollo funds represented $14.6 billion, or 6.9% of our net invested assets.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A summary of our related party net invested assets reflecting the nature of the affiliation is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Net Invested Asset Value		Percent of Net Invested Assets		Net Invested Asset Value		Percent of Net Invested Assets
Securitizations of unaffiliated assets where Apollo is manager	$	20,149	9.4	%	$	14,847	7.6	%
Investments in Apollo funds	7,479		3.5	%	5,521		2.8	%
Strategic investments in Apollo direct origination platforms	4,656		2.2	%	5,509		2.8	%
Strategic investments in insurance companies	2,506		1.2	%	2,391		1.2	%
Other1	74		—	%	59		—	%
Total related party net invested assets	$	34,864	16.3	%	$	28,327	14.4	%
1 Prior period was updated to include other investments considered related party.

AFS Securities

We invest in AFS securities and attempt to source investments that match our future cash flow needs. However, we may sell any of our investments in advance of maturity to timely satisfy our liabilities as they become due or in order to respond to a change in the credit profile or other characteristics of the particular investment.

AFS securities are carried at fair value, less allowances for expected credit losses, on our condensed consolidated balance sheets. Changes in fair value of our AFS securities are charged or credited to other comprehensive income (loss), net of tax. All changes in the allowance for expected credit losses, whether due to passage of time, change in expected cash flows, or change in fair value are recorded through the provision for credit losses within investment related gains (losses) on the condensed consolidated statements of income (loss).

The distribution of our AFS securities, including related parties, by type is as follows:


	June 30, 2023
(In millions, except percentages)	Amortized Cost		Allowance for Credit Losses		Unrealized Gains		Unrealized Losses		Fair Value		Percent of Total
AFS securities
US government and agencies	$	5,564	$	—	$	3	$	(746)	$	4,821	3.8	%
US state, municipal and political subdivisions	1,301		—		—		(247)		1,054		0.8	%
Foreign governments	1,285		(27)		9		(259)		1,008		0.8	%
Corporate	80,329		(73)		130		(12,976)		67,410		52.4	%
CLO	19,320		(3)		174		(970)		18,521		14.4	%
ABS	12,169		(35)		17		(801)		11,350		8.8	%
CMBS	5,064		(6)		11		(569)		4,500		3.5	%
RMBS	7,210		(377)		185		(530)		6,488		5.1	%
Total AFS securities	132,242		(521)		529		(17,098)		115,152		89.6	%
AFS securities – related parties
Corporate	1,401		—		—		(58)		1,343		1.0	%
CLO	3,980		—		21		(195)		3,806		3.0	%
ABS	8,588		(1)		17		(346)		8,258		6.4	%
Total AFS securities – related parties	13,969		(1)		38		(599)		13,407		10.4	%
Total AFS securities including related parties	$	146,211	$	(522)	$	567	$	(17,697)	$	128,559	100.0	%

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations


	December 31, 2022
(In millions, except percentages)	Amortized Cost		Allowance for Credit Losses		Unrealized Gains		Unrealized Losses		Fair Value		Percent of Total
AFS securities
US government and agencies	$	3,333	$	—	$	—	$	(756)	$	2,577	2.3	%
US state, municipal and political subdivisions	1,218		—		—		(291)		927		0.8	%
Foreign governments	1,207		(27)		3		(276)		907		0.8	%
Corporate	74,644		(61)		92		(13,774)		60,901		54.3	%
CLO	17,722		(7)		115		(1,337)		16,493		14.7	%
ABS	11,447		(29)		15		(906)		10,527		9.4	%
CMBS	4,636		(5)		6		(479)		4,158		3.7	%
RMBS	6,775		(329)		64		(596)		5,914		5.3	%
Total AFS securities	120,982		(458)		295		(18,415)		102,404		91.3	%
AFS securities – related parties
Corporate	1,028		—		1		(47)		982		0.9	%
CLO	3,346		(1)		10		(276)		3,079		2.7	%
ABS	6,066		—		3		(309)		5,760		5.1	%
Total AFS securities – related parties	10,440		(1)		14		(632)		9,821		8.7	%
Total AFS securities including related parties	$	131,422	$	(459)	$	309	$	(19,047)	$	112,225	100.0	%

We maintain a diversified AFS portfolio of corporate fixed maturity securities across industries and issuers, and a diversified portfolio of structured securities. The composition of our AFS securities, including related parties, is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
Corporate
Industrial other1,2	$	23,300	18.1	%	$	21,591	19.2	%
Financial2	22,798		17.7	%	20,734		18.5	%
Utilities	13,915		10.8	%	13,100		11.7	%
Communication	4,558		3.5	%	3,097		2.8	%
Transportation	4,182		3.3	%	3,361		3.0	%
Total corporate	68,753		53.4	%	61,883		55.2	%
Other government-related securities
US state, municipal and political subdivisions	1,054		0.8	%	927		0.8	%
Foreign governments	1,008		0.8	%	907		0.8	%
US government and agencies	4,821		3.8	%	2,577		2.3	%
Total non-structured securities	75,636		58.8	%	66,294		59.1	%
Structured securities
CLO	22,327		17.4	%	19,572		17.4	%
ABS	19,608		15.3	%	16,287		14.5	%
CMBS	4,500		3.5	%	4,158		3.7	%
RMBS
Agency	171		0.1	%	12		—	%
Non-agency	6,317		4.9	%	5,902		5.3	%
Total structured securities	52,923		41.2	%	45,931		40.9	%
Total AFS securities including related parties	$	128,559	100.0	%	$	112,225	100.0	%

1 Includes securities within various industry segments including capital goods, basic industry, consumer cyclical, consumer non-cyclical, industrial and technology.
2 Prior period has been updated to reflect a reclassification between line items for comparability.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The fair value of our AFS securities, including related parties, was $128.6 billion and $112.2 billion as of June 30, 2023 and December 31, 2022, respectively. The increase was mainly driven by strong growth from organic inflows in excess of liability outflows, unrealized gains on AFS securities in the six months ended June 30, 2023 of $1.4 billion attributed to credit spread tightening in the current year as well as reinvestment of earnings.

The Securities Valuation Office (SVO) of the NAIC is responsible for the credit quality assessment and valuation of securities owned by state regulated insurance companies. Insurance companies report ownership of securities to the SVO when such securities are eligible for filing on the relevant schedule of the NAIC Financial Statement. The SVO conducts credit analysis on these securities for the purpose of assigning an NAIC designation and/or unit price. Generally, the process for assigning an NAIC designation varies based upon whether a security is considered “filing exempt” (General Designation Process). Subject to certain exceptions, a security is typically considered “filing exempt” if it has been rated by a Nationally Recognized Statistical Rating Organization (NRSRO). For securities that are not “filing exempt,” insurance companies assign temporary designations based upon a subjective evaluation of credit quality. The insurance company generally must then submit the securities to the SVO within 120 days of acquisition to receive an NAIC designation. For securities considered “filing exempt,” the SVO utilizes the NRSRO rating and assigns an NAIC designation based upon the following system:


NAIC designation						NRSRO equivalent rating
1 A-G						AAA/AA/A
2 A-C						BBB
3 A-C						BB
4 A-C						B
5 A-C						CCC
6						CC and lower

An important exception to the General Designation Process occurs in the case of certain loan-backed and structured securities (LBaSS). The NRSRO ratings methodology is focused on the likelihood of recovery of all contractual payments, including principal at par, regardless of an investor’s carrying value. In effect, the NRSRO rating assumes that the holder is the original purchaser at par. In contrast, the SVO’s LBaSS methodology is focused on determining the risk associated with the recovery of the amortized cost of each security. Because the NAIC’s methodology explicitly considers amortized cost and the likelihood of recovery of such amount, we view the NAIC’s methodology as the most appropriate means of evaluating the credit quality of our fixed maturity portfolio since a portion of our holdings were purchased and are carried at significant discounts to par.

The SVO has developed a designation process and provides instruction on modeled LBaSS. For modeled LBaSS, the process is specific to the non-agency RMBS and CMBS asset classes. To establish ratings at the individual security level, the SVO obtains loan-level analysis of each RMBS and CMBS using a selected vendor’s proprietary financial model. The SVO ensures that the vendor has extensive internal quality-control processes in place and the SVO conducts its own quality-control checks of the selected vendor’s valuation process. The SVO has retained the services of Blackrock, Inc. (Blackrock) to model non-agency RMBS and CMBS owned by US insurers for all years presented herein. Blackrock provides five prices (breakpoints), based on each US insurer’s statutory book value price, to utilize in determining the NAIC designation for each modeled LBaSS.

The NAIC designation determines the associated level of risk-based capital that an insurer is required to hold for all securities owned by the insurer. In general, under the modeled LBaSS process, the larger the discount to par value at the time of determination, the higher the NAIC designation the LBaSS will have.

A summary of our AFS securities, including related parties, by NAIC designation is as follows:


	June 30, 2023						December 31, 2022
(In millions, except percentages)	Amortized Cost		Fair Value		Percent of Total		Amortized Cost		Fair Value		Percent of Total
NAIC designation
1 A-G	$	77,669	$	68,947	53.6	%	$	67,739	$	58,470	52.1	%
2 A-C	63,097		54,947		42.7	%	58,139		49,067		43.7	%
Total investment grade	140,766		123,894		96.3	%	125,878		107,537		95.8	%
3 A-C	3,678		3,247		2.5	%	3,813		3,302		3.0	%
4 A-C	1,040		904		0.7	%	1,103		925		0.8	%
5 A-C	242		186		0.2	%	237		190		0.2	%
6	485		328		0.3	%	391		271		0.2	%
Total below investment grade	5,445		4,665		3.7	%	5,544		4,688		4.2	%
Total AFS securities including related parties	$	146,211	$	128,559	100.0	%	$	131,422	$	112,225	100.0	%

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A significant majority of our AFS portfolio, 96.3% and 95.8% as of June 30, 2023 and December 31, 2022, respectively, was invested in assets considered investment grade with an NAIC designation of 1 or 2.

A summary of our AFS securities, including related parties, by NRSRO ratings is set forth below:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
NRSRO rating agency designation
AAA/AA/A	$	60,999	47.4	%	$	51,926	46.3	%
BBB	50,035		38.9	%	44,783		39.9	%
Non-rated1	10,767		8.4	%	8,985		8.0	%
Total investment grade	121,801		94.7	%	105,694		94.2	%
BB	3,195		2.5	%	3,176		2.8	%
B	860		0.7	%	749		0.7	%
CCC	1,082		0.8	%	1,055		0.9	%
CC and lower	754		0.6	%	584		0.5	%
Non-rated1	867		0.7	%	967		0.9	%
Total below investment grade	6,758		5.3	%	6,531		5.8	%
Total AFS securities including related parties	$	128,559	100.0	%	$	112,225	100.0	%

1 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designation. With respect to modeled LBaSS, the NAIC designation methodology differs in significant respects from the NRSRO rating methodology.

Consistent with the NAIC Process and Procedures Manual, an NRSRO rating was assigned based on the following criteria: (a) the equivalent S&P rating when the security is rated by one NRSRO; (b) the equivalent S&P rating of the lowest NRSRO when the security is rated by two NRSROs; and (c) the equivalent S&P rating of the second lowest NRSRO when the security is rated by three or more NRSROs. If the lowest two NRSRO ratings are equal, then such rating will be the assigned rating. NRSRO ratings available for the periods presented were S&P, Fitch, Moody’s Investor Service, DBRS, and Kroll Bond Rating Agency, Inc.

The portion of our AFS portfolio that was considered below investment grade based on NRSRO ratings was 5.3% and 5.8%, respectively, as of of June 30, 2023 and December 31, 2022. The primary driver of the difference in the percentage of securities considered below investment grade by NRSRO as compared to the securities considered below investment grade by the NAIC is the difference in methodologies between the NRSRO and NAIC for RMBS due to investments acquired and/or carried at a discount to par value, as discussed above.

As of June 30, 2023 and December 31, 2022, non-rated securities were comprised 67% and 74%, respectively, of corporate private placement securities for which we have not sought individual ratings from an NRSRO, and 16% of RMBS as of each of June 30, 2023 and December 31, 2022, many of which were acquired at a significant discount to par. We rely on internal analysis and designations assigned by the NAIC to evaluate the credit risk of our portfolio. As of June 30, 2023 and December 31, 2022, 93% and 90%, respectively, of the non-rated securities were designated NAIC 1 or 2.

Asset-backed Securities – We invest in ABS which are securitized by pools of assets such as consumer loans, automobile loans, student loans, insurance-linked securities, operating cash flows of corporations and cash flows from various types of business equipment. Our ABS holdings were $19.6 billion and $16.3 billion as of June 30, 2023 and December 31, 2022, respectively.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A summary of our AFS ABS portfolio, including related parties, by NAIC designations and NRSRO quality ratings is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
NAIC designation
1 A-G	$	11,364	58.0	%	$	9,681	59.4	%
2 A-C	7,419		37.8	%	5,912		36.3	%
Total investment grade	18,783		95.8	%	15,593		95.7	%
3 A-C	592		3.0	%	505		3.1	%
4 A-C	217		1.1	%	172		1.1	%
5 A-C	13		0.1	%	13		0.1	%
6	3		—	%	4		—	%
Total below investment grade	825		4.2	%	694		4.3	%
Total AFS ABS including related parties	$	19,608	100.0	%	$	16,287	100.0	%

NRSRO rating agency designation
AAA/AA/A	$	11,069	56.5	%	$	9,620	59.1	%
BBB	7,193		36.7	%	5,901		36.2	%
Non-rated1	521		2.7	%	73		0.4	%
Total investment grade	18,783		95.9	%	15,594		95.7	%
BB	592		2.9	%	505		3.1	%
B	217		1.1	%	172		1.1	%
CCC	13		0.1	%	13		0.1	%
CC and lower	3		—	%	3		—	%
Non-rated1	—		—	%	—		—	%
Total below investment grade	825		4.1	%	693		4.3	%
Total AFS ABS including related parties	$	19,608	100.0	%	$	16,287	100.0	%

1 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designations. The NAIC designation methodology differs in significant respects from the NRSRO rating methodology.

As of June 30, 2023 and December 31, 2022, a substantial majority of our AFS ABS portfolio, 95.8% and 95.7%, respectively, was invested in assets considered to be investment grade based upon application of the NAIC’s methodology while 95.9% and 95.7%, respectively, of securities were considered investment grade based on NRSRO ratings. The increase in our ABS portfolio was mainly driven by the deployment of strong organic inflows in excess of liability outflows.

Collateralized Loan Obligations – We also invest in CLOs which pay principal and interest from cash flows received from underlying corporate loans. These holdings were $22.3 billion and $19.6 billion as of June 30, 2023 and December 31, 2022, respectively.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A summary of our AFS CLO portfolio, including related parties, by NAIC designations and NRSRO quality ratings is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
NAIC designation
1 A-G	$	14,408	64.5	%	$	12,483	63.8	%
2 A-C	7,777		34.8	%	6,955		35.5	%
Total investment grade	22,185		99.3	%	19,438		99.3	%
3 A-C	124		0.6	%	116		0.6	%
4 A-C	18		0.1	%	18		0.1	%
5 A-C	—		—	%	—		—	%
6	—		—	%	—		—	%
Total below investment grade	142		0.7	%	134		0.7	%
Total AFS CLO including related parties	$	22,327	100.0	%	$	19,572	100.0	%

NRSRO rating agency designation
AAA/AA/A	$	14,408	64.5	%	$	12,483	63.8	%
BBB	7,777		34.8	%	6,955		35.5	%
Non-rated	—		—	%	—		—	%
Total investment grade	22,185		99.3	%	19,438		99.3	%
BB	124		0.6	%	116		0.6	%
B	18		0.1	%	18		0.1	%
CCC	—		—	%	—		—	%
CC and lower	—		—	%	—		—	%
Non-rated	—		—	%	—		—	%
Total below investment grade	142		0.7	%	134		0.7	%
Total AFS CLO including related parties	$	22,327	100.0	%	$	19,572	100.0	%

As of each of June 30, 2023 and December 31, 2022, 99.3% of our AFS CLO portfolio was invested in assets considered to be investment grade based upon application of the NAIC’s methodology. The increase in our CLO portfolio was mainly driven by the deployment of strong organic inflows in excess of liability outflows as well as unrealized gains attributed to credit spread tightening in the current year.

Commercial Mortgage-backed Securities – A portion of our AFS portfolio is invested in CMBS which are constructed from pools of commercial mortgages. These holdings were $4.5 billion and $4.2 billion as of June 30, 2023 and December 31, 2022, respectively.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A summary of our AFS CMBS portfolio by NAIC designations and NRSRO quality ratings is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
NAIC designation
1 A-G	$	3,446	76.6	%	$	3,114	74.9	%
2 A-C	718		16.0	%	695		16.7	%
Total investment grade	4,164		92.6	%	3,809		91.6	%
3 A-C	133		3.0	%	178		4.3	%
4 A-C	82		1.7	%	54		1.3	%
5 A-C	89		2.0	%	85		2.0	%
6	32		0.7	%	32		0.8	%
Total below investment grade	336		7.4	%	349		8.4	%
Total AFS CMBS	$	4,500	100.0	%	$	4,158	100.0	%

NRSRO rating agency designation
AAA/AA/A	$	2,667	59.3	%	$	2,326	55.9	%
BBB	666		14.8	%	642		15.5	%
Non-rated1	407		9.0	%	483		11.6	%
Total investment grade	3,740		83.1	%	3,451		83.0	%
BB	445		9.9	%	500		12.0	%
B	176		3.9	%	117		2.8	%
CCC	126		2.8	%	77		1.9	%
CC and lower	13		0.3	%	13		0.3	%
Non-rated1	—		—	%	—		—	%
Total below investment grade	760		16.9	%	707		17.0	%
Total AFS CMBS	$	4,500	100.0	%	$	4,158	100.0	%

1 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designations. The NAIC designation methodology differs in significant respects from the NRSRO rating methodology.

As of June 30, 2023 and December 31, 2022, 92.6% and 91.6%, respectively, of our AFS CMBS portfolio was invested in assets considered to be investment grade based upon application of the NAIC’s methodology, while 83.1% and 83.0%, as of June 30, 2023 and December 31, 2022, respectively, of securities were considered investment grade based on NRSRO ratings. The increase in our CMBS portfolio was mainly driven by the deployment of strong organic inflows in excess of liability outflows.

Residential Mortgage-backed Securities – A portion of our AFS portfolio is invested in RMBS, which are securities constructed from pools of residential mortgages. These holdings were $6.5 billion and $5.9 billion as of June 30, 2023 and December 31, 2022, respectively.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

A summary of our AFS RMBS portfolio by NAIC designations and NRSRO quality ratings is as follows:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Fair Value		Percent of Total
NAIC designation
1 A-G	$	5,637	86.9	%	$	5,069	85.7	%
2 A-C	278		4.3	%	286		4.8	%
Total investment grade	5,915		91.2	%	5,355		90.5	%
3 A-C	285		4.4	%	304		5.2	%
4 A-C	177		2.7	%	185		3.1	%
5 A-C	70		1.1	%	67		1.1	%
6	41		0.6	%	3		0.1	%
Total below investment grade	573		8.8	%	559		9.5	%
Total AFS RMBS	$	6,488	100.0	%	$	5,914	100.0	%

NRSRO rating agency designation
AAA/AA/A	$	2,114	32.6	%	$	1,904	32.2	%
BBB	560		8.6	%	679		11.5	%
Non-rated1	1,588		24.5	%	1,301		22.0	%
Total investment grade	4,262		65.7	%	3,884		65.7	%
BB	113		1.7	%	97		1.6	%
B	126		1.9	%	112		1.9	%
CCC	940		14.5	%	960		16.2	%
CC and lower	720		11.1	%	542		9.2	%
Non-rated1	327		5.1	%	319		5.4	%
Total below investment grade	2,226		34.3	%	2,030		34.3	%
Total AFS RMBS	$	6,488	100.0	%	$	5,914	100.0	%

1 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designations. The NAIC designation methodology differs in significant respects from the NRSRO rating methodology.

A significant majority of our RMBS portfolio, 91.2% and 90.5% as of June 30, 2023 and December 31, 2022, respectively, was invested in assets considered to be investment grade based upon an application of the NAIC designations. The NAIC’s methodology with respect to RMBS gives explicit effect to the amortized cost at which an insurance company carries each such investment. Because we invested in RMBS after the stresses related to US housing had caused significant downward pressure on prices of RMBS, we carry some of our investments in RMBS at significant discounts to par value, which results in an investment grade NAIC designation. In contrast, our understanding is that in setting ratings, NRSROs focus on the likelihood of recovering all contractual payments including principal at par value. As a result of this fundamental difference in approach, NRSRO characterized our RMBS portfolio to be 65.7% investment grade as of each of June 30, 2023 and December 31, 2022. The increase in our RMBS portfolio was mainly driven by the deployment of strong organic inflows in excess of liability outflows.

Unrealized Losses

Our investments in AFS securities, including related parties, are reported at fair value with changes in fair value recorded in other comprehensive income (loss). Certain of our AFS securities, including related parties, have experienced declines in fair value that we consider temporary in nature. These investments are held to support our product liabilities, and we currently have the intent and ability to hold these securities until recovery of the amortized cost basis prior to sale or maturity. As of June 30, 2023, our AFS securities, including related parties, had a fair value of $128.6 billion, which was 12.1% below amortized cost of $146.2 billion. As of December 31, 2022, our AFS securities, including related parties, had a fair value of $112.2 billion, which was 14.6% below amortized cost of $131.4 billion. Our fair value of AFS securities as of both June 30, 2023 and December 31, 2022 were below amortized cost as the investment portfolio was marked to fair value on January 1, 2022 in conjunction with purchase accounting with subsequent losses driven by the increase in US Treasury rates and credit spread widening post-merger.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following tables reflect the unrealized losses on the AFS portfolio, including related parties, for which an allowance for credit losses has not been recorded, by NAIC designations:


	June 30, 2023
(In millions, except percentages)	Amortized Cost of AFS Securities with Unrealized Loss		Gross Unrealized Losses		Fair Value of AFS Securities with Unrealized Loss		Fair Value to Amortized Cost Ratio		Fair Value of Total AFS Securities		Gross Unrealized Losses to Total AFS Fair Value
NAIC designation
1 A-G	$	63,440	$	(8,528)	$	54,912	86.6	%	$	68,947	(12.4)	%
2 A-C	55,614		(8,125)		47,489		85.4	%	54,947		(14.8)	%
Total investment grade	119,054		(16,653)		102,401		86.0	%	123,894		(13.4)	%
3 A-C	3,020		(368)		2,652		87.8	%	3,247		(11.3)	%
4 A-C	735		(82)		653		88.8	%	904		(9.1)	%
5 A-C	101		(39)		62		61.4	%	186		(21.0)	%
6	226		(33)		193		85.4	%	328		(10.1)	%
Total below investment grade	4,082		(522)		3,560		87.2	%	4,665		(11.2)	%
Total	$	123,136	$	(17,175)	$	105,961	86.1	%	$	128,559	(13.4)	%


	December 31, 2022
(In millions, except percentages)	Amortized Cost of AFS Securities with Unrealized Loss		Gross Unrealized Losses		Fair Value of AFS Securities with Unrealized Loss		Fair Value to Amortized Cost Ratio		Fair Value of Total AFS Securities		Gross Unrealized Losses to Total AFS Fair Value
NAIC designation
1 A-G	$	58,030	$	(8,959)	$	49,071	84.6	%	$	58,470	(15.3)	%
2 A-C	54,616		(9,035)		45,581		83.5	%	49,067		(18.4)	%
Total investment grade	112,646		(17,994)		94,652		84.0	%	107,537		(16.7)	%
3 A-C	3,222		(455)		2,767		85.9	%	3,302		(13.8)	%
4 A-C	742		(101)		641		86.4	%	925		(10.9)	%
5 A-C	134		(25)		109		81.3	%	190		(13.2)	%
6	180		(18)		162		90.0	%	271		(6.6)	%
Total below investment grade	4,278		(599)		3,679		86.0	%	4,688		(12.8)	%
Total	$	116,924	$	(18,593)	$	98,331	84.1	%	$	112,225	(16.6)	%

The gross unrealized losses on AFS securities, including related parties, were $17.2 billion and $18.6 billion as of June 30, 2023 and December 31, 2022, respectively. The decrease in unrealized losses on AFS securities was driven by credit spread tightening in the current year.

Provision for Credit Losses

For our credit loss accounting policies and the assumptions used in the allowances, see Note 1 – Business, Basis of Presentation and Significant Accounting Policies and Note 4 – Investments to the condensed consolidated financial statements.

As of June 30, 2023 and December 31, 2022, we held an allowance for credit losses on AFS securities of $522 million and $459 million, respectively. During the six months ended June 30, 2023, we recorded an increase in provision for credit losses on AFS securities of $63 million, of which $29 million had an income statement impact and $34 million related to PCD securities and other changes. The increase in the allowance for credit losses on AFS securities was primarily related to impacts from the Silicon Valley Bank failure. During the six months ended June 30, 2022, we recorded an increase in provision for credit losses on AFS securities of $318 million of which $339 million had an income statement impact and $(21) million related to PCD securities and other changes. The increase in the allowance for credit losses was mainly due to unfavorable economics, including impacts from the conflict between Russia and Ukraine, deterioration in China’s real estate market and higher allowances on CLO and ABS securities due to credit spread widening. The intent-to-sell impairments for the six months ended June 30, 2023 and 2022 were $146 million and $22 million, respectively. The increase in our intent-to-sell impairments was primarily driven by the timing of the recapture of certain business by VIAC and impacts from the Silicon Valley Bank failure. Effective July 1, 2023, VIAC recaptured $2.7 billion of reserves, which represents a portion of their business that was subject to coinsurance and modco agreements with us. As a result of our intent to transfer the assets supporting this business to VIAC in connection with the July 1, 2023 recapture, we were required by US GAAP to recognize unrealized losses on these assets of $104 million as intent-to-sell impairments in the second quarter of 2023.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

We expect to recognize a gain of approximately $550 – $590 million under US GAAP in the third quarter of 2023 as a result of the settlement of the recapture agreement, which is expected to more than offset the intent-to-sell impairments on the related assets.

International Exposure

A portion of our AFS securities are invested in securities with international exposure. As of June 30, 2023 and December 31, 2022, 35% and 36%, respectively, of the carrying value of our AFS securities, including related parties, was comprised of securities of issuers based outside of the US and debt securities of foreign governments. These securities are either denominated in US dollars or do not expose us to significant foreign currency risk as a result of foreign currency swap arrangements.

The following table presents our international exposure in our AFS portfolio, including related parties, by country or region of issuance:


	June 30, 2023						December 31, 2022
(In millions, except percentages)	Amortized Cost		Fair Value		Percent of Total		Amortized Cost		Fair Value		Percent of Total
Country
Ireland	$	6,727	$	6,245	14.0	%	$	6,023	$	5,326	13.3	%
Other Europe	11,946		9,906		22.2	%	11,062		8,899		22.1	%
Total Europe	18,673		16,151		36.2	%	17,085		14,225		35.4	%
Non-US North America	22,601		21,092		47.5	%	20,599		18,936		47.1	%
Australia & New Zealand	3,228		2,755		6.2	%	2,933		2,494		6.2	%
Central & South America	1,650		1,435		3.2	%	1,704		1,443		3.6	%
Africa & Middle East	2,249		1,888		4.2	%	2,253		1,900		4.7	%
Asia/Pacific	1,474		1,216		2.7	%	1,535		1,192		3.0	%

Total	$	49,875	$	44,537	100.0	%	$	46,109	$	40,190	100.0	%

Approximately 97.5% and 97.3% of these securities are investment grade by NAIC designation as of June 30, 2023 and December 31, 2022, respectively. As of June 30, 2023, 10% of our AFS securities, including related parties, were invested in CLOs of Cayman Islands issuers (included in Non-US North America) for which underlying investments are largely loans to US issuers and 24% were invested in securities of other non-US issuers.

The majority of our investments in Ireland are comprised of Euro denominated CLOs, for which the SPV is domiciled in Ireland, but the underlying leveraged loans involve borrowers from the broader European region.

As of June 30, 2023, we held Russian AFS securities, including related parties, of $15 million. Our investment managers analyze each holding for credit risk by economic and other factors of each country and industry.

Trading Securities

Trading securities, including related parties and VIEs, were $4.2 billion and $3.5 billion as of June 30, 2023 and December 31, 2022, respectively. Trading securities are primarily comprised of AmerUs Closed Block securities for which we have elected the fair value option valuation, certain equity tranche securities, structured securities with embedded derivatives and investments which support various reinsurance arrangements. The increase in trading securities was primarily driven by the consolidation of additional VIEs.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Mortgage Loans

The following is a summary of our mortgage loan portfolio by collateral type, including assets held by related parties and consolidated VIEs:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Fair Value		Percent of Total		Net Carrying Value		Percent of Total
Property type
Office building	$	4,426	11.6	%	$	4,651	15.1	%
Retail	1,666		4.4	%	1,454		4.7	%
Apartment	8,217		21.6	%	6,692		21.7	%
Hotels	2,138		5.6	%	1,855		6.1	%
Industrial	2,609		6.9	%	2,047		6.6	%
Other commercial1	3,815		10.0	%	3,409		11.1	%
Total commercial mortgage loans	22,871		60.1	%	20,108		65.3	%
Residential loans	15,206		39.9	%	10,703		34.7	%
Total mortgage loans, including related parties and VIEs	$	38,077	100.0	%	$	30,811	100.0	%

1 Other commercial loans include investments in nursing homes, other healthcare institutions, parking garages, storage facilities and other commercial properties.

We invest a portion of our investment portfolio in mortgage loans, which are generally comprised of high quality commercial first lien and mezzanine real estate loans. Our mortgage loan holdings, including related parties and consolidated VIEs, were $38.1 billion and $30.8 billion as of June 30, 2023 and December 31, 2022, respectively. This included $1.5 billion and $1.7 billion of mezzanine mortgage loans as of June 30, 2023 and December 31, 2022, respectively. We have acquired mortgage loans through acquisitions and reinsurance arrangements, as well as through an active program to invest in new mortgage loans. We invest in CMLs on income producing properties including hotels, apartments, retail and office buildings, and other commercial and industrial properties. Our RML portfolio primarily consists of first lien RMLs collateralized by properties located in the US. Loan-to-value ratios at the time of loan approval are generally 75% or less.

At the beginning of 2022, in connection with our merger with Apollo, we elected the fair value option on our mortgage loan portfolio; therefore, we no longer have an allowance for credit losses for commercial and residential loans. Interest income is accrued on the principal amount of the loan based on the loan’s contractual interest rate. Interest income and prepayment fees are reported in net investment income on the condensed consolidated statements of income (loss). Changes in the fair value of the mortgage loan portfolio are reported in investment related gains (losses) on the condensed consolidated statements of income (loss).

It is our policy to cease to accrue interest on loans that are over 90 days delinquent. For loans less than 90 days delinquent, interest is accrued unless it is determined that the accrued interest is not collectible. If a loan becomes over 90 days delinquent, it is our general policy to initiate foreclosure proceedings unless a workout arrangement to bring the loan current is in place. As of June 30, 2023 and December 31, 2022, we had $420 million and $474 million, respectively, of mortgage loans that were 90 days past due, of which $95 million and $99 million, respectively, were in the process of foreclosure. As of June 30, 2023 and December 31, 2022, $160 million and $221 million of mortgage loans that were 90 days past due were related to Government National Mortgage Association (GNMA) early buyouts that are fully or partially guaranteed and are accruing interest.

Investment Funds

Our investment funds investment strategy primarily focuses on funds with core holdings of strategic origination and insurance platforms and equity, hybrid, yield and other funds. Our investment funds generally meet the definition of a VIE, and in certain cases these investment funds are consolidated in our financial statements because we meet the criteria of the primary beneficiary.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following table illustrates our investment funds, including related parties and consolidated VIEs:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Carrying Value		Percent of Total		Carrying Value		Percent of Total
Investment funds



Equity	$	89	0.6	%	$	46	0.3	%
Hybrid	24		0.1	%	32		0.2	%

Other	10		0.1	%	1		—	%
Total investment funds	123		0.8	%	79		0.5	%
Investment funds – related parties
Strategic origination platforms	43		0.3	%	34		0.2	%
Strategic insurance platforms	1,315		8.3	%	1,259		8.9	%
Apollo and other fund investments
Equity	252		1.6	%	246		1.8	%

Yield	6		—	%	5		—	%
Other	20		0.1	%	25		0.2	%
Total investment funds – related parties	1,636		10.3	%	1,569		11.1	%
Investment funds owned by consolidated VIEs
Strategic origination platforms	5,094		32.1	%	4,829		34.2	%
Strategic insurance platforms	513		3.2	%	529		3.8	%
Apollo and other fund investments
Equity	2,887		18.2	%	2,640		18.7	%
Hybrid	3,582		22.5	%	3,112		22.0	%
Yield	1,374		8.7	%	1,044		7.4	%
Other	659		4.2	%	326		2.3	%
Total investment funds owned by consolidated VIEs	14,109		88.9	%	12,480		88.4	%
Total investment funds, including related parties and VIEs	$	15,868	100.0	%	$	14,128	100.0	%

Overall, the total investment funds, including related parties and consolidated VIEs, were $15.9 billion and $14.1 billion, respectively, as of June 30, 2023 and December 31, 2022. See Note 4 – Investments to the condensed consolidated financial statements for further discussion regarding how we account for our investment funds. Our investment fund portfolio is subject to a number of market-related risks including interest rate risk and equity market risk. Interest rate risk represents the potential for changes in the investment fund’s net asset values resulting from changes in the general level of interest rates. Equity market risk represents potential for changes in the investment fund’s net asset values resulting from changes in equity markets or from other external factors which influence equity markets. These risks expose us to potential volatility in our earnings period-over-period. We actively monitor our exposure to these risks. The increase in investment funds, including related parties and consolidated VIEs, was primarily driven by contributions from third-party investors into AAA, a consolidated VIE, as well as favorable returns in the current year.

Funds Withheld at Interest

Funds withheld at interest represent a receivable for amounts contractually withheld by ceding companies in accordance with modco and funds withheld reinsurance agreements in which we act as the reinsurer. Generally, assets equal to statutory reserves are withheld and legally owned by the ceding company. We hold funds withheld at interest receivables, including those held with VIAC, Lincoln and Jackson. As of June 30, 2023, the majority of the ceding companies holding the assets pursuant to such reinsurance agreements had a financial strength rating of A or better (based on an A.M. Best scale).

The funds withheld at interest is comprised of the host contract and an embedded derivative. We are subject to the investment performance on the withheld assets with the total return directly impacting the host contract and the embedded derivative. Interest accrues at a risk-free rate on the host receivable and is recorded as net investment income in the condensed consolidated statements of income (loss). The embedded derivative in our reinsurance agreements is similar to a total return swap on the income generated by the underlying assets held by the ceding companies. The change in the embedded derivative is recorded in investment related gains (losses) in the condensed consolidated statements of income (loss). Although we do not legally own the underlying investments in the funds withheld at interest, in each instance the ceding company has hired Apollo to manage the withheld assets in accordance with our investment guidelines.

100

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following summarizes the underlying investment composition of the funds withheld at interest, including related parties:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Carrying Value		Percent of Total		Carrying Value		Percent of Total
Fixed maturity securities

US state, municipal and political subdivisions	$	252	0.7	%	$	263	0.6	%
Foreign governments	352		1.0	%	401		1.0	%
Corporate	18,048		49.0	%	19,944		46.7	%
CLO	3,447		9.3	%	3,875		9.1	%
ABS	4,156		11.3	%	5,977		14.0	%
CMBS	959		2.6	%	1,122		2.6	%
RMBS	837		2.3	%	1,138		2.7	%
Equity securities	334		0.9	%	373		0.9	%
Mortgage loans	6,455		17.5	%	8,025		18.8	%
Investment funds	864		2.3	%	1,126		2.6	%
Derivative assets	160		0.4	%	141		0.3	%
Short-term investments	36		0.1	%	184		0.4	%

Cash and cash equivalents	1,534		4.2	%	557		1.3	%
Other assets and liabilities	(573)		(1.6)	%	(438)		(1.0)	%
Total funds withheld at interest, including related parties	$	36,861	100.0	%	$	42,688	100.0	%

As of June 30, 2023 and December 31, 2022, we held $36.9 billion and $42.7 billion, respectively, of funds withheld at interest receivables, including related parties. Approximately 95.1% and 94.3% of the fixed maturity securities within the funds withheld at interest are investment grade by NAIC designation as of June 30, 2023 and December 31, 2022, respectively. The decrease in funds withheld at interest, including related parties, was primarily driven by run-off of the underlying blocks of business, partially offset by unrealized gains attributed to credit spread tightening in the current year.

Derivative Instruments

We hold derivative instruments for economic hedging purposes to reduce our exposure to cash flow variability of assets and liabilities, equity market risk, interest rate risk, credit risk and foreign exchange risk. The types of derivatives we may use include interest rate swaps, foreign currency swaps and forward contracts, total return swaps, credit default swaps, variance swaps, futures and equity options.

A discussion regarding our derivative instruments and how such instruments are used to manage risk is included in Note 5 – Derivative Instruments to the condensed consolidated financial statements.

As part of our risk management strategies, management continually evaluates our derivative instrument holdings and the effectiveness of such holdings in addressing risks identified in our operations.

101

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Net Invested Assets

The following summarizes our net invested assets:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Net Invested Asset Value1		Percent of Total		Net Invested Asset Value1		Percent of Total
Corporate	$	83,663	39.2	%	$	80,800	41.1	%
CLO	21,124		9.9	%	19,881		10.1	%
Credit	104,787		49.1	%	100,681		51.2	%
CML	25,053		11.7	%	23,750		12.1	%
RML	15,178		7.1	%	11,147		5.7	%
RMBS	7,427		3.5	%	7,363		3.7	%
CMBS	4,700		2.2	%	4,495		2.3	%
Real estate	52,358		24.5	%	46,755		23.8	%
ABS	22,571		10.6	%	20,680		10.5	%
Alternative investments	12,190		5.7	%	12,079		6.1	%
State, municipal, political subdivisions and foreign government	2,730		1.3	%	2,715		1.4	%
Equity securities	1,648		0.8	%	1,737		0.9	%
Short-term investments	1,336		0.6	%	1,930		1.0	%
US government and agencies	4,149		1.9	%	2,691		1.4	%
Other investments	44,624		20.9	%	41,832		21.3	%
Cash and equivalents	9,947		4.6	%	5,481		2.8	%
Policy loans and other	1,954		0.9	%	1,702		0.9	%
Net invested assets	$	213,670	100.0	%	$	196,451	100.0	%

1 See Key Operating and Non-GAAP Measures for the definition of net invested assets.

Our net invested assets were $213.7 billion and $196.5 billion as of June 30, 2023 and December 31, 2022, respectively. As of June 30, 2023, corporate securities included $24.6 billion of private placements, which represented 11.5% of our net invested assets. The increase in net invested assets as of June 30, 2023 from December 31, 2022 was primarily driven by growth from net organic inflows of $26.9 billion in excess of net liability outflows of $13.4 billion, an increase of $1.6 billion in short-term repurchase agreements during the year and reinvestment of earnings.

In managing our business, we utilize net invested assets as presented in the above table. Net invested assets do not correspond to total investments, including related parties, on our condensed consolidated balance sheets, as discussed previously in Key Operating and Non-GAAP Measures. Net invested assets represent the investments that directly back our net reserve liabilities and surplus assets. We believe this view of our portfolio provides a view of the assets for which we have economic exposure. We adjust the presentation for funds withheld and modco transactions to include or exclude the underlying investments based upon the contractual transfer of economic exposure to such underlying investments. We also adjust for VIEs to show the net investment in the funds, which are included in the alternative investments line above as well as adjusting for the allowance for credit losses. Net invested assets include our proportionate share of ACRA investments, based on our economic ownership, but exclude the proportionate share of investments associated with the noncontrolling interest.

Net invested assets is utilized by management to evaluate our investment portfolio. Net invested assets is used in the computation of net investment earned rate, which allows us to analyze the profitability of our investment portfolio. Net invested assets is also used in our risk management processes for asset purchases, product design and underwriting, stress scenarios, liquidity and ALM.

102

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Net Alternative Investments

The following summarizes our net alternative investments:


	June 30, 2023				December 31, 2022
(In millions, except percentages)	Net Invested Asset Value		Percent of Total		Net Invested Asset Value		Percent of Total
Strategic origination platforms
Wheels Donlen	$	657	5.4	%	$	662	5.5	%
Redding Ridge	625		5.1	%	624		5.2	%
NNN Lease	545		4.5	%	579		4.8	%
MidCap Financial	605		5.0	%	604		5.0	%
Foundation Home Loans	297		2.4	%	302		2.5	%
PK AirFinance	248		2.0	%	251		2.1	%
Aqua Finance	251		2.0	%	267		2.2	%
Other	215		1.8	%	308		2.5	%
Total strategic origination platforms	3,443		28.2	%	3,597		29.8	%
Strategic retirement services platforms
Athora	1,097		9.0	%	1,012		8.4	%
Catalina	405		3.3	%	417		3.4	%
FWD	400		3.3	%	400		3.3	%
Challenger	269		2.2	%	294		2.4	%
Venerable	214		1.7	%	241		2.0	%
Other	—		—	%	20		0.2	%
Total strategic retirement services platforms	2,385		19.5	%	2,384		19.7	%
Apollo and other fund investments
Equity
Real estate	1,129		9.3	%	1,212		10.0	%
Traditional private equity	1,131		9.3	%	947		7.8	%
Other	171		1.4	%	189		1.6	%
Total equity	2,431		20.0	%	2,348		19.4	%
Hybrid
Real estate	1,194		9.8	%	1,289		10.7	%
Other	1,419		11.6	%	1,315		10.9	%
Total hybrid	2,613		21.4	%	2,604		21.6	%
Yield	904		7.5	%	885		7.3	%
Total Apollo and other fund investments	5,948		48.9	%	5,837		48.3	%
Other	414		3.4	%	261		2.2	%
Net alternative investments	$	12,190	100.0	%	$	12,079	100.0	%

Net alternative investments were $12.2 billion and $12.1 billion as of June 30, 2023 and December 31, 2022, respectively, representing 5.7% and 6.1% of our net invested assets portfolio as of June 30, 2023 and December 31, 2022, respectively. As of June 30, 2023, we have contributed approximately 71% of our net alternative investments to AAA and have an ownership percentage in AAA of approximately 75%.

Net alternative investments do not correspond to the total investment funds, including related parties and consolidated VIEs, on our condensed consolidated balance sheets. As discussed above in the net invested assets section, we adjust the US GAAP presentation for funds withheld, modco and VIEs. We include certain equity securities in alternative investments due to their underlying characteristics and equity-like features.

Through our relationship with Apollo, we have indirectly invested in companies that meet the key characteristics we look for in net alternative investments. Athora, our largest alternative investment, is a strategic investment.

103

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Athora

Athora is a specialized insurance and reinsurance group fully focused on the European market. Athora’s principal operational subsidiaries are Athora Netherlands N.V. in the Netherlands, Athora Belgium SA in Belgium, Athora Lebensversicherung AG in Germany, Athora Ireland plc in Ireland, and Athora Life Re Ltd in Bermuda. Athora deploys capital and resources to further its mission to build a stand-alone independent and integrated insurance and reinsurance business. Athora’s growth is achieved primarily through acquisitions, portfolio transfers and reinsurance. Athora is building a European insurance brand and has successfully acquired, integrated, and transformed multiple insurance companies.

Our alternative investment in Athora had a carrying value of $1.1 billion and $1.0 billion as of June 30, 2023 and December 31, 2022, respectively. Our investment in Athora represents our proportionate share of its net asset value, which largely reflects any contributions to and distributions from Athora and changes in its fair value. Athora returned a net investment earned rate of 7.55% and 20.75% for the three months ended June 30, 2023 and 2022, respectively, and 9.61% and 21.34% for the six months ended June 30, 2023 and 2022, respectively. Alternative investment income from Athora was $21 million and $45 million for the three months ended June 30, 2023 and 2022, respectively, and $52 million and $91 million for the six months ended June 30, 2023 and 2022, respectively. The decrease in alternative investment income for both periods was primarily due to a valuation increase in the prior year.

Non-GAAP Measure Reconciliations

The reconciliation of net income (loss) available to AHL common shareholder to spread related earnings is as follows:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
Net income (loss) available to Athene Holding Ltd. common shareholder	$	396	$	(1,740)	$	1,117	$	(2,790)
Preferred stock dividends	45		35		92		70
Net income (loss) attributable to noncontrolling interests	54		(1,089)		509		(1,970)
Net income (loss)	495		(2,794)		1,718		(4,690)
Income tax expense (benefit)	133		(378)		296		(662)
Income (loss) before income taxes	628		(3,172)		2,014		(5,352)




Investment gains (losses), net of offsets	(563)		(2,841)		(166)		(5,444)




Non-operating change in insurance liabilities and related derivatives	304		290		169		939
Integration, restructuring and other non-operating expenses	(28)		(33)		(57)		(67)
Stock compensation expense	(13)		(13)		(29)		(25)
Preferred stock dividends	45		35		92		70
Noncontrolling interests – pre-tax income (loss) and VIE adjustments	84		(1,065)		519		(1,954)
Less: Total adjustments to income (loss) before income taxes	(171)		(3,627)		528		(6,481)
Spread related earnings	$	799	$	455��	$	1,486	$	1,129

The reconciliation of total AHL shareholders’ equity to total adjusted AHL common shareholder’s equity is as follows:


(In millions)	June 30, 2023		December 31, 2022
Total AHL shareholders’ equity	$	8,701	$	7,158
Less: Preferred stock	3,154		3,154
Total AHL common shareholder's equity	5,547		4,004
Less: Accumulated other comprehensive loss	(6,376)		(7,321)
Less: Accumulated change in fair value of reinsurance assets	(2,843)		(3,127)
Less: Accumulated change in fair value of mortgage loan assets	(2,235)		(2,201)
Total adjusted AHL common shareholder's equity	$	17,001	$	16,653

104

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The reconciliation of debt to capital ratio to adjusted debt to capital ratio is as follows:


(In millions, except percentages)	June 30, 2023			December 31, 2022
Total debt	$	3,642		$	3,658
Less: Adjustment to arrive at notional debt	242			258
Notional debt	$	3,400		$	3,400

Total debt	$	3,642		$	3,658
Total AHL shareholders’ equity	8,701			7,158
Total capitalization	12,343			10,816
Less: Accumulated other comprehensive loss	(6,376)			(7,321)
Less: Accumulated change in fair value of reinsurance assets	(2,843)			(3,127)
Less: Accumulated change in fair value of mortgage loan assets	(2,235)			(2,201)
Less: Adjustment to arrive at notional debt	242			258
Total adjusted capitalization	$	23,555		$	23,207

Debt to capital ratio	29.5		%	33.8		%
Accumulated other comprehensive loss	(7.9)		%	(10.5)		%
Accumulated change in fair value of reinsurance assets	(3.5)		%	(4.5)		%
Accumulated change in fair value of mortgage loan assets	(2.8)		%	(3.2)		%
Adjustment to arrive at notional debt	(0.9)		%	(0.9)		%
Adjusted debt to capital ratio	14.4		%	14.7		%

The reconciliation of net investment income to net investment earnings and earned rate is as follows:


	Three months ended June 30,								Six months ended June 30,
	2023				2022				2023				2022
(In millions, except percentages)	Dollar		Rate		Dollar		Rate		Dollar		Rate		Dollar		Rate
US GAAP net investment income	$	2,717	5.17	%	$	1,726	3.70	%	$	5,124	4.98	%	$	3,409	3.71	%
Change in fair value of reinsurance assets	37		0.07	%	50		0.11	%	107		0.10	%	270		0.29	%
VIE earnings and noncontrolling interest	279		0.53	%	91		0.19	%	479		0.48	%	170		0.19	%
Alternative gains (losses)	2		—	%	(28)		(0.06)	%	(7)		(0.01)	%	(10)		(0.01)	%
Reinsurance impacts	(69)		(0.13)	%	—		—	%	(133)		(0.13)	%	—		—	%
Apollo investment gain	—		—	%	—		—	%	—		—	%	(33)		(0.04)	%
ACRA noncontrolling interest	(504)		(0.96)	%	(347)		(0.74)	%	(952)		(0.93)	%	(652)		(0.71)	%
Held for trading amortization and other	5		0.01	%	(4)		(0.01)	%	(8)		(0.01)	%	(11)		(0.01)	%
Total adjustments to arrive at net investment earnings/earned rate	(250)		(0.48)	%	(238)		(0.51)	%	(514)		(0.50)	%	(266)		(0.29)	%
Total net investment earnings/earned rate	$	2,467	4.69	%	$	1,488	3.19	%	$	4,610	4.48	%	$	3,143	3.42	%

Average net invested assets	$	210,209			$	186,788			$	205,623			$	184,034

105

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The reconciliation of benefits and expenses to cost of funds is as follows:


	Three months ended June 30,								Six months ended June 30,
	2023				2022				2023				2022
(In millions, except percentages)	Dollar		Rate		Dollar		Rate		Dollar		Rate		Dollar		Rate
US GAAP benefits and expenses	$	12,058	22.94	%	$	4,979	10.66	%	$	14,732	14.33	%	$	6,878	7.48	%
Premiums	(9,041)		(17.20)	%	(5,614)		(12.02)	%	(9,137)		(8.89)	%	(7,724)		(8.39)	%
Product charges	(207)		(0.39)	%	(175)		(0.37)	%	(405)		(0.39)	%	(341)		(0.37)	%
Other revenues	(7)		(0.01)	%	9		0.02	%	(20)		(0.02)	%	12		0.01	%
FIA option costs	385		0.73	%	306		0.65	%	750		0.73	%	600		0.65	%
Reinsurance impacts	(38)		(0.07)	%	12		0.03	%	(75)		(0.07)	%	24		0.02	%
Non-operating change in insurance liabilities and embedded derivatives	(1,113)		(2.12)	%	1,574		3.38	%	(1,986)		(1.93)	%	2,654		2.88	%
Policy and other operating expenses, excluding policy acquisition expenses	(323)		(0.61)	%	(260)		(0.56)	%	(633)		(0.62)	%	(507)		(0.55)	%

AmerUs Closed Block fair value liability	17		0.03	%	114		0.24	%	(25)		(0.02)	%	241		0.26	%
ACRA noncontrolling interest	(379)		(0.72)	%	(53)		(0.11)	%	(666)		(0.65)	%	(134)		(0.14)	%
Other	85		0.15	%	(19)		(0.04)	%	137		0.13	%	(8)		(0.01)	%
Total adjustments to arrive at cost of funds	(10,621)		(20.21)	%	(4,106)		(8.78)	%	(12,060)		(11.73)	%	(5,183)		(5.64)	%
Total cost of funds	$	1,437	2.73	%	$	873	1.88	%	$	2,672	2.60	%	$	1,695	1.84	%

Average net invested assets	$	210,209			$	186,788			$	205,623			$	184,034

The reconciliation of policy and other operating expenses to other operating expenses is as follows:


	Three months ended June 30,				Six months ended June 30,
(In millions)	2023		2022		2023		2022
US GAAP policy and other operating expenses	$	452	$	357	$	887	$	695
Interest expense	(132)		(41)		(247)		(74)
Policy acquisition expenses, net of deferrals	(129)		(97)		(254)		(188)
Integration, restructuring and other non-operating expenses	(28)		(33)		(57)		(67)
Stock compensation expenses	(13)		(13)		(29)		(25)
ACRA noncontrolling interest	(31)		(59)		(48)		(110)
Other changes in policy and other operating expenses	(1)		(5)		(8)		(13)
Total adjustments to arrive at other operating expenses	(334)		(248)		(643)		(477)
Other operating expenses	$	118	$	109	$	244	$	218

106

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The reconciliation of total investments, including related parties, to net invested assets is as follows:


(In millions)	June 30, 2023		December 31, 2022
Total investments, including related parties	$	215,322	$	196,448
Derivative assets	(5,114)		(3,309)
Cash and cash equivalents (including restricted cash)	12,804		8,407
Accrued investment income	1,646		1,328
Net receivable (payable) for collateral on derivatives	(2,940)		(1,486)
Reinsurance funds withheld and modified coinsurance	1,046		1,423
VIE and VOE assets, liabilities and noncontrolling interest	13,693		12,747
Unrealized (gains) losses	20,676		22,284
Ceded policy loans	(174)		(179)
Net investment receivables (payables)	(217)		186
Allowance for credit losses	536		471
Other investments	(43)		(10)
Total adjustments to arrive at gross invested assets	41,913		41,862
Gross invested assets	257,235		238,310
ACRA noncontrolling interest	(43,565)		(41,859)
Net invested assets	$	213,670	$	196,451

The reconciliation of total investment funds, including related parties and VIEs, to net alternative investments within net invested assets is as follows:


(In millions)	June 30, 2023		December 31, 2022
Investment funds, including related parties and VIEs	$	15,868	$	14,128
Equity securities	472		509
Certain equity securities included in AFS or trading securities	193		225
Investment funds within funds withheld at interest	864		1,126
Royalties	15		15
Net assets of the VIE, excluding investment funds	(3,306)		(2,041)
Unrealized (gains) losses	38		44
ACRA noncontrolling interest	(1,768)		(1,836)
Other assets	(186)		(91)
Total adjustments to arrive at net alternative investments	(3,678)		(2,049)
Net alternative investments	$	12,190	$	12,079

107

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The reconciliation of total liabilities to net reserve liabilities is as follows:


(In millions)	June 30, 2023		December 31, 2022
Total liabilities	$	256,203	$	233,382
Debt	(3,642)		(3,658)
Derivative liabilities	(1,753)		(1,646)
Payables for collateral on derivatives and securities to repurchase	(6,979)		(3,841)
Other liabilities	(1,712)		(1,635)
Liabilities of consolidated VIEs	(1,189)		(815)
Reinsurance impacts	(9,115)		(9,176)
Policy loans ceded	(174)		(179)
Market risk benefit asset	(433)		(481)
ACRA noncontrolling interest	(37,775)		(35,981)

Total adjustments to arrive at net reserve liabilities	(62,772)		(57,412)
Net reserve liabilities	$	193,431	$	175,970

Liquidity and Capital Resources

There are two forms of liquidity relevant to our business: funding liquidity and balance sheet liquidity. Funding liquidity relates to the ability to fund operations. Balance sheet liquidity relates to our ability to liquidate or rebalance our balance sheet without incurring significant costs from fees, bid-offer spreads, or market impact. We manage our liquidity position by matching projected cash demands with adequate sources of cash and other liquid assets. Our principal sources of liquidity, in the ordinary course of business, are operating cash flows and holdings of cash, cash equivalents and other readily marketable assets.

Our investment portfolio is structured to ensure a strong liquidity position over time to permit timely payment of policy and contract benefits without requiring asset sales at inopportune times or at depressed prices. In general, liquid assets include cash and cash equivalents, highly rated corporate bonds, unaffiliated preferred stock and public common stock, all of which generally have liquid markets with a large number of buyers. The carrying value of these assets, excluding assets within modified coinsurance and funds withheld portfolios, as of June 30, 2023 was $105.6 billion. Assets included in modified coinsurance and funds withheld portfolios are available to fund the benefits for the associated obligations but are restricted from other uses. The carrying value of the underlying assets in these modified coinsurance and funds withheld portfolios that we consider liquid as of June 30, 2023 was $19.5 billion. Although our investment portfolio does contain assets that are generally considered illiquid for liquidity monitoring purposes (primarily mortgage loans, policy loans, real estate, investment funds and affiliated common stock), there is some ability to raise cash from these assets if needed. In periods of economic downturn, we may maintain higher cash balances than required to manage our liquidity risk and to take advantage of market dislocations as they arise. On June 30, 2023, we entered into a new Credit Facility, which replaced our previous agreement. The Credit Facility provides access to liquidity with a borrowing capacity of $1.25 billion, subject to being increased up to $1.75 billion in total. The Credit Facility has a commitment termination date of June 30, 2028, subject to up to two one-year extensions, and was undrawn as of June 30, 2023. We entered into a new Liquidity Facility on June 30, 2023, which replaced our previous agreement that was due to expire. The Liquidity Facility has a borrowing capacity of $2.6 billion, subject to being increased up to $3.1 billion in total. The Liquidity Facility has an initial 364-day term, subject to additional 364-day extensions, and was undrawn as of June 30, 2023. We also have access to $2.0 billion of committed repurchase facilities. Our registration statement on Form S-3 ASR (Shelf Registration Statement) provides us access to the capital markets, subject to market conditions and other factors. We are also the counterparty to repurchase agreements with several different financial institutions, pursuant to which we may obtain short-term liquidity, to the extent available. In addition, through our membership in the FHLB, we are eligible to borrow under variable rate short-term federal funds arrangements to provide additional liquidity.

We proactively manage our liquidity position to meet cash needs while minimizing adverse impacts on investment returns. We analyze our cash-flow liquidity over the upcoming 12 months by modeling potential demands on liquidity under a variety of scenarios, taking into account the provisions of our policies and contracts in force, our cash flow position, and the volume of cash and readily marketable securities in our portfolio.

Liquidity risk is monitored, managed and mitigated through a number of stress tests and analyses to assess our ability to meet our cash flow requirements, as well as the ability of our reinsurance and insurance subsidiaries to meet their collateral obligations, under various stress scenarios. We further seek to mitigate liquidity risk by maintaining access to alternative, external sources of liquidity as described below.

Our liquidity risk management framework is codified in the company’s Liquidity Risk Policy that is reviewed and approved by our board of directors.

108

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Insurance Subsidiaries’ Liquidity

Operations

The primary cash flow sources for our insurance subsidiaries include retirement services product inflows (premiums and deposits), investment income, principal repayments on our investments, net transfers from separate accounts and financial product inflows. Uses of cash include investment purchases, payments to policyholders for surrenders, withdrawals and payout benefits, interest and principal payments on funding agreements, payments to satisfy pension group annuity obligations, policy acquisition costs and general operating costs.

Our policyholder obligations are generally long-term in nature. However, policyholders may elect to withdraw some, or all, of their account value in amounts that exceed our estimates and assumptions over the life of an annuity contract. We include provisions within our annuity policies, such as surrender charges and MVAs, which are intended to protect us from early withdrawals. As of June 30, 2023 and December 31, 2022, approximately 79% and 76%, respectively, of our deferred annuity liabilities were subject to penalty upon surrender. In addition, as of June 30, 2023 and December 31, 2022, approximately 62% and 60%, respectively, of policies contained MVAs that may also have the effect of limiting early withdrawals if interest rates increase, but may encourage early withdrawals by effectively subsidizing a portion of surrender charges when interest rates decrease. As of June 30, 2023, approximately 26% of our net reserve liabilities were generally non-surrenderable, including buy-out pension group annuities other than those that can be withdrawn as lump sums, funding agreements and payout annuities, while 58% were subject to penalty upon surrender.

Membership in Federal Home Loan Bank

Through our membership in the FHLB, we are eligible to borrow under variable rate short-term federal funds arrangements to provide additional liquidity. The borrowings must be secured by eligible collateral such as mortgage loans, eligible CMBS or RMBS, government or agency securities and guaranteed loans. As of June 30, 2023 and December 31, 2022, we had no outstanding borrowings under these arrangements.

We have issued funding agreements to the FHLB. These funding agreements were issued in an investment spread strategy, consistent with other investment spread operations. As of June 30, 2023 and December 31, 2022, we had funding agreements outstanding with the FHLB in the aggregate principal amount of $4.8 billion and $3.7 billion, respectively.

The maximum FHLB indebtedness by a member is determined by the amount of collateral pledged and cannot exceed a specified percentage of the member’s total statutory assets dependent on the internal credit rating assigned to the member by the FHLB. As of June 30, 2023, the total maximum borrowing capacity under the FHLB facilities was limited to $58.8 billion. However, our ability to borrow under the facilities is constrained by the availability of assets that qualify as eligible collateral under the facilities and certain other limitations. Considering these limitations, as of June 30, 2023, we had the ability to draw up to an estimated $6.8 billion, inclusive of borrowings then outstanding. This estimate is based on our internal analysis and assumptions, and may not accurately measure collateral which is ultimately acceptable to the FHLB.

Securities Repurchase Agreements

We engage in repurchase transactions whereby we sell fixed income securities to third parties, primarily major brokerage firms or commercial banks, with a concurrent agreement to repurchase such securities at a determined future date. We require that, at all times during the term of the repurchase agreements, we maintain sufficient cash or other liquid assets sufficient to allow us to fund substantially all of the repurchase price. Proceeds received from the sale of securities pursuant to these arrangements are generally invested in short-term investments or maintained in cash, with the offsetting obligation to repurchase the security included within payables for collateral on derivatives and securities to repurchase on the condensed consolidated balance sheets. As per the terms of the repurchase agreements, we monitor the market value of the securities sold and may be required to deliver additional collateral (which may be in the form of cash or additional securities) to the extent that the value of the securities sold decreases prior to the repurchase date.

As of June 30, 2023 and December 31, 2022, the payables for repurchase agreements were $6.3 billion and $4.7 billion, respectively, while the fair value of securities and collateral held by counterparties backing the repurchase agreements was $6.4 billion and $5.0 billion, respectively. As of June 30, 2023, payables for repurchase agreements were comprised of $3.4 billion of short-term and $2.9 billion of long-term repurchase agreements. As of December 31, 2022, payables for repurchase agreements were comprised of $1.9 billion of short-term and $2.9 billion of long-term repurchase agreements.

We have a $1.0 billion committed repurchase facility with BNP Paribas. The facility has an initial commitment period of 12 months and automatically renews for successive 12-month periods until terminated by either party. During the commitment period, we may sell and BNP Paribas is required to purchase eligible investment grade corporate bonds pursuant to repurchase transactions at pre-agreed discounts in exchange for a commitment fee. As of June 30, 2023, we had no outstanding payables under this facility.

We have a $1.0 billion committed repurchase facility with Societe Generale. The facility has a commitment term of 5 years, however, either party may terminate the facility upon 24-months’ notice, in which case the facility will end upon the earlier of (1) such designated termination date, or (2) July 26, 2026. During the commitment period, we may sell and Societe Generale is required to purchase eligible investment grade corporate bonds pursuant to repurchase transactions at pre-agreed rates in exchange for an ongoing commitment fee for the facility. As of June 30, 2023, we had no outstanding payables under this facility.

109

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cash Flows

Our cash flows were as follows:


	Six months ended June 30,
(In millions)	2023		2022
Net income (loss)	$	1,718	$	(4,690)

Non-cash revenues and expenses	2,688		9,416
Net cash provided by operating activities	4,406		4,726
Sales, maturities and repayments of investments	13,716		19,642
Purchases of investments	(32,259)		(31,700)

Other investing activities	311		339
Net cash used in investing activities	(18,232)		(11,719)
Inflows on investment-type policies and contracts	21,942		13,925
Withdrawals on investment-type policies and contracts	(6,804)		(4,074)
Other financing activities	2,840		(1,144)
Net cash provided by financing activities	17,978		8,707
Effect of exchange rate changes on cash and cash equivalents	5		(20)
Net increase (decrease) in cash and cash equivalents1	$	4,157	$	1,694

1 Includes cash and cash equivalents, restricted cash and cash and cash equivalents of consolidated variable interest entities.

Cash flows from operating activities

The primary cash inflows from operating activities include net investment income, annuity considerations and insurance premiums. The primary cash outflows from operating activities are comprised of benefit payments and operating expenses. Our operating activities generated cash flows totaling $4.4 billion and $4.7 billion for the six months ended June 30, 2023 and 2022, respectively. The decrease in cash provided by operating activities was primarily driven by lower cash received from pension group annuity transactions, net of outflows, and an increase in cash paid for policy acquisition and other operating expenses, largely offset by an increase in net investment income.

Cash flows from investing activities

The primary cash inflows from investing activities are the sales, maturities and repayments of investments. The primary cash outflows from investing activities are the purchases and acquisitions of new investments. Our investing activities used cash flows totaling $18.2 billion and $11.7 billion for the six months ended June 30, 2023 and 2022, respectively. The increase in cash used in investing activities was driven by a decrease in the sales, maturities and repayments of investments as well as an increase in the purchases of investments.

Cash flows from financing activities

The primary cash inflows from financing activities are inflows on our investment-type policies and contracts, changes of cash collateral posted for derivative transactions, capital contributions, proceeds from borrowing activities and proceeds from the issuance of preferred stock. The primary cash outflows from financing activities are withdrawals on our investment-type policies and contracts, changes of cash collateral posted for derivative transactions, repayments of outstanding borrowings and payment of preferred and common stock dividends. Our financing activities provided cash flows totaling $18.0 billion and $8.7 billion for the six months ended June 30, 2023 and 2022, respectively. The increase in cash provided by financing activities was primarily attributed to higher cash received from retail and flow reinsurance inflows, net of outflows, a favorable change in cash collateral posted for derivative transactions related to the favorable equity market performance in the current year compared to prior year, the payment of less common stock dividends as the prior year included the payment of a $750 million dividend to Apollo declared in December of 2021 and an increase in repurchase agreements compared to prior year. These increases were partially offset by a decrease in cash received from funding agreement inflows, net of outflows, and a decrease in net capital contributions from noncontrolling interests.

110

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Material Cash Obligations

The following table summarizes estimated future cash obligations as of June 30, 2023:


	Payments Due by Period
(In millions)	Total		2023		2024-2025		2026-2027		2028 and thereafter
Interest sensitive contract liabilities	$	184,359	$	8,213	$	38,690	$	36,295	$	101,161
Future policy benefits	50,284		1,167		5,224		5,318		38,575
Market risk benefits	6,020		—		—		—		6,020
Other policy claims and benefits	129		129		—		—		—
Dividends payable to policyholders	96		2		10		9		75
Debt1	5,281		77		306		306		4,592
Securities to repurchase2	6,845		3,510		1,394		1,941		—
Total	$	253,014	$	13,098	$	45,624	$	43,869	$	150,423

1 The obligations for debt payments include contractual maturities of principal and estimated future interest payments based on the terms of the debt agreements.
2 The obligations for securities for repurchase payments include contractual maturities of principal and estimated future interest payments based on the terms of the agreements. Future interest payments on floating rate repurchase agreements were calculated using the June 30, 2023 interest rate.

Atlas Securitized Products Holdings LP

In connection with our, Apollo and Credit Suisse AG (CS)’s previously announced transaction, certain subsidiaries of Atlas, which is owned by AAA, acquired certain assets of the CS Securitized Products Group (the Transaction). Under the terms of the Transaction, Atlas has agreed to pay CS $3.3 billion, of which $0.4 billion is deferred until February 8, 2026, and $2.9 billion is deferred until February 8, 2028. This deferred purchase price is an obligation first of Atlas, second of AAA, third of AAM, fourth of AHL and fifth of AARe. AARe and AAM have each issued an assurance letter to CS to guarantee the full amount of $3.3 billion. In exchange for the purchase price, Atlas received approximately $0.4 billion in cash and a portfolio of senior secured warehouse assets, subject to debt, with approximately $1 billion of tangible equity value. These warehouse assets are senior secured assets at industry standard loan-to-value ratios, structured to investment grade-equivalent criteria, and were approved by Atlas in connection with this Transaction. In addition, Atlas has entered into an investment management contract to manage certain unrelated assets on behalf of CS, providing for quarterly payments expected to total approximately $1.1 billion net to Atlas over 5 years. Finally, Atlas shall also benefit generally from the net spread earned on its assets in excess of its cost of financing. As a result, the fair value of our guarantees related to the Transaction are not material to the condensed consolidated financial statements.

Holding Company Liquidity

Common Stock Dividends

We intend to pay regular common stock dividends to our parent company of $750 million per year, generally paid at the end of each quarter.

We declared common stock cash dividends of $188 million on May 31, 2023, payable to the holder of AHL’s Class A common shares with a record date of June 13, 2023 and payment date of June 14, 2023. We have paid $562 million in common stock cash dividends for the six months ended June 30, 2023, including payment of the fourth quarter dividend from the prior year in the first quarter of 2023.

We declared and paid common stock cash dividends of $188 million and $375 million for the three months ended June 30, 2022 and the six months ended June 30, 2022, respectively. Additionally, we declared common stock cash dividends of $750 million on December 31, 2021, payable to the holder of AHL’s Class A common shares with a record date and payment date following the completion of the merger with AGM. The dividend was paid on January 4, 2022.

Dividends from Subsidiaries

AHL is a holding company whose primary liquidity needs include the cash-flow requirements relating to its corporate activities, including its day-to-day operations, debt servicing, preferred and common stock dividend payments and strategic transactions, such as acquisitions. The primary source of AHL’s cash flow is dividends from its subsidiaries, which are expected to be adequate to fund cash flow requirements based on current estimates of future obligations.

The ability of AHL’s insurance subsidiaries to pay dividends is limited by applicable laws and regulations of the jurisdictions where the subsidiaries are domiciled, as well as agreements entered into with regulators. These laws and regulations require, among other things, the insurance subsidiaries to maintain minimum solvency requirements and limit the amount of dividends these subsidiaries can pay.

111

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Subject to these limitations and prior notification to the appropriate regulatory agency, the US insurance subsidiaries are permitted to pay ordinary dividends based on calculations specified under insurance laws of the relevant state of domicile. Any distributions above the amount permitted by statute in any twelve month period are considered to be extraordinary dividends, and require the approval of the appropriate regulator prior to payment. AHL does not currently plan on having the US subsidiaries pay any dividends to their parents.

Dividends from subsidiaries are projected to be the primary source of AHL’s liquidity. Under the Bermuda Insurance Act, each of our Bermuda insurance subsidiaries is prohibited from paying a dividend in an amount exceeding 25% of the prior year’s statutory capital and surplus, unless at least two members of the board of directors of the Bermuda insurance subsidiary and its principal representative in Bermuda sign and submit to the Bermuda Monetary Authority (BMA) an affidavit attesting that a dividend in excess of this amount would not cause the Bermuda insurance subsidiary to fail to meet its relevant margins. In certain instances, the Bermuda insurance subsidiary would also be required to provide prior notice to the BMA in advance of the payment of dividends. In the event that such an affidavit is submitted to the BMA in accordance with the Bermuda Insurance Act, and further subject to the Bermuda insurance subsidiary meeting its relevant margins, the Bermuda insurance subsidiary is permitted to distribute up to the sum of 100% of statutory surplus and an amount less than 15% of its total statutory capital. Distributions in excess of this amount require the approval of the BMA.

The maximum distribution permitted by law or contract is not necessarily indicative of our actual ability to pay such distributions, which may be further restricted by business and other considerations, such as the impact of such distributions on surplus, which could affect our ratings or competitive position and the amount of premiums that can be written. Specifically, the level of capital needed to maintain desired financial strength ratings from rating agencies, including S&P, A.M. Best, Fitch and Moody’s, is of particular concern when determining the amount of capital available for distributions. AHL believes its insurance subsidiaries have sufficient statutory capital and surplus, combined with additional capital available to be provided by AHL, to meet their financial strength ratings objectives. Finally, state insurance laws and regulations require that the statutory surplus of our insurance subsidiaries following any dividend or distribution must be reasonable in relation to their outstanding liabilities and adequate for the insurance subsidiaries’ financial needs.

Other Sources of Funding

We may seek to secure additional funding at the holding company level by means other than dividends from subsidiaries, such as by drawing on our undrawn $1.25 billion Credit Facility, drawing on our undrawn $2.6 billion Liquidity Facility or by pursuing future issuances of debt or preference shares to third-party investors. Certain other sources of liquidity potentially available at the holding company level are discussed below. Our Credit Facility contains various standard covenants with which we must comply, including maintaining a consolidated debt to capitalization ratio of not greater than 35%, maintaining a minimum consolidated net worth of no less than $14.8 billion and restrictions on our ability to incur liens, with certain exceptions. Rates and terms are as defined in the Credit Facility. Our Liquidity Facility also contains various standard covenants with which we must comply, including maintaining an ALRe minimum consolidated net worth of no less than $8.8 billion and restrictions on our ability to incur liens, with certain exceptions. Rates and terms are as defined in the Liquidity Facility.

Shelf Registration – Under our Shelf Registration Statement, subject to market conditions, we have the ability to issue, in indeterminate amounts, debt securities, preference shares, depositary shares, Class A common shares, warrants and units.

Debt – The following summarizes our outstanding long-term senior notes (in millions, except percentages):

Issuance

Issue Date

Maturity Date

Interest Rate

Principal Balance

2028 Senior Unsecured Notes

January 12, 2018

January 12, 2028

4.125%

$1,000

2030 Senior Unsecured Notes

April 3, 2020

April 3, 2030

6.150%

$500

2031 Senior Unsecured Notes

October 8, 2020

January 15, 2031

3.500%

$500

2051 Senior Unsecured Notes

May 25, 2021

May 25, 2051

3.950%

$500

2052 Senior Unsecured Notes

December 13, 2021

May 15, 2052

3.450%

$500

2033 Senior Unsecured Notes

November 21, 2022

February 1, 2033

6.650%

$400

See Note 10 – Debt to the consolidated financial statements in our 2022 Annual Report for further information on debt.

112

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Preferred Stock – The following summarizes our perpetual non-cumulative preferred stock issuances (in millions, except share, per share data and percentages):


Issuance	Fixed/Floating	Rate	Issue Date	Optional Redemption Date1	Shares Issued	Par Value Per Share	Liquidation Value Per Share	Aggregate Net Proceeds
Series A	Fixed-to-Floating Rate	6.350%	June 10, 2019	June 30, 2029	34,500	$1.00	$25,000	$839
Series B	Fixed-Rate	5.625%	September 19, 2019	September 30, 2024	13,800	$1.00	$25,000	$333
Series C	Fixed-Rate Reset	6.375%	June 11, 2020	Variable2	24,000	$1.00	$25,000	$583
Series D	Fixed-Rate	4.875%	December 18, 2020	December 30, 2025	23,000	$1.00	$25,000	$557
Series E	Fixed-Rate Reset	7.750%	December 12, 2022	Variable3	20,000	$1.00	$25,000	$487

1 We may redeem preferred stock anytime on or after the dates set forth in this column, subject to the terms of the applicable certificate of designations.
2 We may redeem during a period from and including June 30 of each year in which there is a Reset Date to and including such Reset Date. Reset Date means September 30, 2025 and each date falling on the fifth anniversary of the preceding Reset Date.
3 We may redeem during a period from and including December 30 of each year in which there is a Reset Date to and including such Reset Date. Reset Date means December 30, 2027 and each date falling on the fifth anniversary of the preceding Reset Date.

See Note 11 – Equity to the consolidated financial statements in our 2022 Annual Report for further information on preferred stock.

Unsecured Revolving Promissory Note Payable with AGM – AHL has an unsecured revolving promissory note with AGM which allows AHL to borrow funds from AGM. The note has a borrowing capacity of $500 million and maturity date of December 13, 2025, or earlier at AGM’s request. There was no outstanding balance on the note payable as of June 30, 2023.

Intercompany Note – AHL has an unsecured revolving note payable with ALRe, which permits AHL to borrow up to $4.0 billion with a fixed interest rate of 2.29% and a maturity date of December 15, 2028. As of June 30, 2023 and December 31, 2022, the revolving note payable had an outstanding balance of $1.4 billion and $896 million, respectively.

Capital

We believe we have a strong capital position and are well positioned to meet policyholder and other obligations. We measure capital sufficiency using an internal capital model which reflects management’s view on the various risks inherent to our business, the amount of capital required to support our core operating strategies and the amount of capital necessary to maintain our current ratings in a recessionary environment. The amount of capital required to support our core operating strategies is determined based upon internal modeling and analysis of economic risk, as well as inputs from rating agency capital models and consideration of both NAIC RBC and Bermuda capital requirements. Capital in excess of this required amount is considered excess equity capital, which is available to deploy.

As of December 31, 2022 and 2021, our US insurance companies’ TAC, as defined by the NAIC, was $4.1 billion and $3.0 billion, respectively, and our US RBC ratio was 387% and 377%, respectively. The increase in our US insurance companies’ TAC was primarily related to capital contributions to provide capital in support of organic growth. Each US domestic insurance subsidiary’s state of domicile imposes minimum RBC requirements that were developed by the NAIC. The formulas for determining the amount of RBC specify various weighting factors that are applied to financial balances or various levels of activity based on the perceived degree of risk. Regulatory compliance is determined by a ratio of TAC to its authorized control level RBC (ACL). Our TAC was significantly in excess of all regulatory standards as of December 31, 2022 and 2021, respectively.

Bermuda statutory capital and surplus for our Bermuda insurance companies in aggregate was $14.8 billion and $14.6 billion as of December 31, 2022 and 2021, respectively. Our Bermuda insurance companies adhere to BMA regulatory capital requirements to maintain statutory capital and surplus to meet the minimum margin of solvency and maintain minimum economic balance sheet (EBS) capital and surplus to meet the enhanced capital requirement. Under the EBS framework, assets are recorded at market value and insurance reserves are determined by reference to nine prescribed scenarios, with the scenario resulting in the highest reserve balance being ultimately required to be selected. The Bermuda group’s EBS capital and surplus was $21.9 billion and $19.7 billion, resulting in a BSCR ratio of 278% and 232% as of December 31, 2022 and 2021, respectively. The increase was primarily driven by the movement in interest rates. The Bermuda group’s BSCR ratio includes the capital and surplus of ALRe, AARe, ALReI and all of their subsidiaries, including AADE and its subsidiaries. An insurer must have a BSCR ratio of 100% or greater to be considered solvent by the BMA. As of December 31, 2022 and 2021, our Bermuda insurance companies held the appropriate capital to adhere to these regulatory standards. As of December 31, 2022 and 2021, our Bermuda RBC ratio was 407% and 410%, respectively. The Bermuda RBC ratio is calculated by applying the NAIC RBC factors to the statutory financial statements of our non-US reinsurance subsidiaries on an aggregate basis with certain adjustments made by management as described in the glossary. We exclude our interests in subsidiary holding companies from our capital base for purposes of calculating Bermuda RBC, but do reflect such interests within our capital analysis, net of risk charges.

113

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

As of December 31, 2022 and 2021, our consolidated statutory capital and surplus in the aggregate was $20.1 billion and $19.6 billion, respectively, and our consolidated RBC ratio was 416% and 433%, respectively. Our consolidated regulatory capital represents the aggregate capital of our US and Bermuda insurance entities, determined with respect to each insurance entity by applying the statutory accounting principles applicable to each such entity with adjustments made to, among other things, assets and expenses at the holding company level. The consolidated RBC ratio is calculated by applying the NAIC RBC factors to the statutory financial statements of our non-US reinsurance and US reinsurance subsidiaries on an aggregate basis, including interests in other non-insurance subsidiary holding companies, with certain adjustments made by management to our Bermuda and non-insurance holding companies. See Glossary – Consolidated RBC for further information.

ACRA 1 – ACRA 1 provides us with access to on-demand capital to support our growth strategies and capital deployment opportunities. ACRA 1 provides a capital source to fund both our inorganic and organic channels, including pension group annuity, funding agreement and retail channels.

ACRA 2 – Similar to ACRA 1, we established ACRA 2 in December 2022 as another long-duration, on-demand capital vehicle. As of June 30, 2023, ACRA 2 had assumed US GAAP reserves of approximately $14 billion. Effective July 1, 2023, ALRe sold 50% of its non-voting, economic interests in ACRA 2 to ADIP 2 for $640 million. ALRe holds all of ACRA 2’s voting interests. ACRA 2 participates in certain transactions by drawing a portion of the required capital for such transactions from third-party investors equal to ADIP 2’s proportionate economic interest in ACRA 2.

These strategic capital solutions allow us the flexibility to simultaneously deploy capital across multiple accretive avenues, while maintaining a strong financial position.

Critical Accounting Estimates and Judgments

The preparation of consolidated financial statements in conformity with US GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of any contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Amounts based on such estimates involve numerous assumptions subject to varying and potentially significant degrees of judgment and uncertainty, particularly related to the future performance of the underlying business, and will likely change in the future as additional information becomes available. Critical estimates and assumptions are evaluated on an ongoing basis based on historical developments, market conditions, industry trends and other information that is reasonable under the circumstances. There can be no assurance that actual results will conform to estimates and assumptions and that reported results of operations will not be materially affected by the need to make future accounting adjustments to reflect periodic changes in these estimates and assumptions. Critical accounting estimates are impacted significantly by our methods, judgments and assumptions used in the preparation of the consolidated financial statements. Due to the adoption of LDTI as of January 1, 2023, certain critical accounting estimates have changed. Accordingly, the below should be read in conjunction with our significant accounting policies described in Note 1 – Business, Basis of Presentation and Significant Accounting Policies to the consolidated financial statements of our 2022 Annual Report, as well as Note 1 – Business, Basis of Presentation and Significant Accounting Policies to the condensed consolidated financial statements, which incorporates required updates from the adoption of LDTI. The following summary of our critical accounting estimates is intended to enhance one’s ability to assess our financial condition and results of operations and the potential volatility due to changes in estimate. Other than as described in this Item 2, there have been no material changes to our critical accounting estimates and judgments from those previously disclosed in our 2022 Annual Report. The following updates and supplements the critical accounting estimates and judgments in our 2022 Annual Report.

Future Policy Benefits

The future policy benefit liabilities associated with long duration contracts include term and whole-life products, accident and health, disability, and deferred and immediate annuities with life contingencies, which include pension group annuities with life contingencies. Liabilities for nonparticipating long duration contracts are established as the estimated present value of benefits we expect to pay to or on behalf of the policyholder and related expenses less the present value of the net premiums to be collected, referred to as the net premium ratio. For immediate annuities with life contingencies, the liability for future policy benefits is equal to the present value of future benefits and related expenses.

Liabilities for nonparticipating long-duration contracts are established using accepted actuarial valuation methods which require the use of assumptions related to discount rate, expenses and policyholder behavior. We base certain key assumptions related to policyholder behavior on industry standard data, adjusted to align with company experience, if needed. All cash flow assumptions, apart from expense assumptions, are established at contract issuance and reviewed annually, or more frequently, if actual experience suggests a revision is necessary.

Immediate annuities with life contingencies, which include pension group annuities with life contingencies, represent the significant majority of our liabilities for future policy benefits. Significant assumptions include discount rates, assumptions for policyholder longevity and policyholder utilization for contracts with deferred lives. In general, the reserve for future policy benefits will decrease when longevity decreases, resulting in remeasurement gains in the condensed consolidated statements of income (loss). Changes in the discount rate in periods after a cohort has closed will not impact interest expense recognition within the condensed consolidated statements of income (loss). However, changes in the discount rate will impact the recorded reserve on the condensed consolidated balance sheets, with an offsetting unrealized gain or loss recorded to other comprehensive income (loss). We use a single A rate to calculate the present value of reserves related to our immediate annuities with life contingencies.

114

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

For these limited-payment contracts where premiums are due over a significantly shorter period than the period over which benefits are provided, a deferred profit liability is established to the extent that gross premium exceeds the net premium reserve and included within future policy benefits. When the net premium ratio for the corresponding future policy benefit is updated for actual experience and changes to projected cash flow assumptions, both the future policy benefit reserve and deferred profit liability are retrospectively recalculated from the contract issuance date. Also included within the liability for future policy benefits is negative VOBA that was established for blocks of insurance contracts acquired through the merger with Apollo. Negative VOBA related to our immediate annuities with life contingencies is subsequently measured on a basis generally consistent with the deferred profit liability.

The increase (decrease) to future policy benefit reserves from hypothetical changes in discount rates is summarized as follows:


(In millions)	June 30, 2023
+100 bps discount rate	$	(3,137)
–100 bps discount rate	3,644

Market Risk Benefits

Market risk benefits represent contracts or contract features that both provide protection to the contract holder from, and exposes the insurance entity to, other-than-nominal capital market risk. We issue and reinsure deferred annuity contracts, which includes both traditional deferred and indexed annuities, that contain GLWB and GMDB riders. These riders meet the criteria for and are classified as market risk benefits.

Market risk benefits are measured at fair value at the contract level and may be recorded as a liability or an asset. At contract inception, we assess the fees and assessments that are collectible from the policyholder, which include explicit rider fees and other contract fees, and allocate them to the extent they are attributable to the market risk benefit. These attributed fees are used in the valuation of the market risk benefits and are never negative or exceed total explicit fees collectible from the policyholder. We are also required to project the expected benefits that will be required for the riders in excess of the projected account balance. Determining the projected benefits in excess of the projected account balance requires judgment for economic and actuarial assumptions, both of which are used in determining future policyholder account growth that will drive the amount of benefits required.

Economic assumptions include interest rates and implied equity volatilities throughout the duration of the liability. For riders on indexed annuities, this also includes assumptions about projected equity returns, which impact expected index credits on the next policy anniversary date and future equity option costs. When economic assumptions lead to an increase in expected future policy growth from higher interest and index crediting during the accumulation period, the higher projected account balance at the time of rider utilization decreases the inherent value of the rider as less payments for benefits are required in excess of the account balance. All else constant, the increase in the projected account balance will, therefore, result in a decrease to the market risk benefit liability or an increase if the market risk benefit is in an asset position with remeasurement gains recorded in the condensed consolidated statements of income (loss).

Policyholder behavior assumptions are established using accepted actuarial valuation methods to estimate decrements to policies with riders including lapses, full and partial withdrawals (surrender rate) and mortality and the utilization of the benefit riders. Base lapse rates consider the level of surrender charges and are dynamically adjusted based on the level of current interest rates relative to the guaranteed rates and the amount by which any rider guarantees are in a net positive position. Rider utilization assumptions consider the number and timing of policyholders electing the riders. We track and update this assumption as experience emerges. Mortality assumptions are set at the product level and are generally based on standard industry tables with adjustments for historical experience and a provision for mortality improvement. While economic assumptions impact the projected account value and the benefits paid in excess of the account value, policyholder behavior assumptions, such as surrenders, impact the expected number of policies that will elect to utilize the rider. An expected increase in decrements and decrease in rider utilization, all else constant, will result in a decrease to the market risk benefit liability or an increase in the market risk benefit asset with remeasurement gains recorded in the condensed consolidated statements of income (loss).

All inputs, including expected fees and assessments and economic and policyholder behavior assumptions, are used to project excess benefits and fees over a range of risk-neutral, stochastic interest rate scenarios. For riders on indexed annuities, stochastic equity return scenarios are also included within the range. The discount rate used to present value the projected cash flows is a significant assumption, with the change in risk free rates expected to drive most of the movement in discount rates between periods. A risk margin is deducted from the discount rate to reflect the uncertainty in the projected cash flows, such as variations in policyholder behavior, and a credit spread is added to reflect our risk of nonperformance. If the discount rates used were to fluctuate, there would be a resulting change in reserves for the market risk benefits recorded through the condensed consolidated statements of income (loss), except for the portion related to the change in nonperformance risk, which is recorded through other comprehensive income (loss).

115

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The increase (decrease) to the net market risk benefit balance from hypothetical changes in the discount rate is summarized as follows:


(In millions)	June 30, 2023
+100 bps discount rate	$	(697)
–100 bps discount rate	875

Deferred Acquisition Costs, Deferred Sales Inducements, and Value of Business Acquired

DAC, DSI and VOBA are no longer considered critical accounting estimates as a result of the adoption of LDTI as of January 1, 2023.

Impact of Recent Accounting Pronouncements

For a discussion of new accounting pronouncements affecting us, see Note 1 – Business, Basis of Presentation and Significant Accounting Policies to the condensed consolidated financial statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risks

We regularly analyze our exposure to market risks, which reflect potential losses in value due to credit and counterparty risk, interest rate risk, currency risk, commodity price risk and equity price risk. As a result of that analysis, we have determined that we are primarily exposed to credit risk, interest rate risk and equity price risk. A description of our market risk exposures, including strategies used to manage our exposure to market risk, may be found under Part II—Item 7A. Quantitative and Qualitative Disclosures About Market Risks of our 2022 Annual Report.

There have been no material changes to our market risk exposures from those previously disclosed in our 2022 Annual Report, except as described below.

Sensitivities

Interest Rate Risk

We assess interest rate exposure for financial assets and liabilities using hypothetical stress tests and exposure analyses. Assuming all other factors are constant, if there was an immediate parallel increase in interest rates of 100 basis points from levels as of June 30, 2023, we estimate a net decrease to our point-in-time income (loss) before income taxes from changes in the fair value of these financial instruments of $2.3 billion, net of offsets. If there was a similar parallel increase in interest rates from levels as of December 31, 2022, we estimate a net decrease to our point-in-time income (loss) before income taxes from changes in the fair value of these financial instruments of $2.1 billion, net of offsets. The financial instruments included in the sensitivity analysis are carried at fair value and changes in fair value are recognized in earnings. These financial instruments include derivative instruments, embedded derivatives and certain fixed maturity securities. The sensitivity analysis excludes those financial instruments carried at fair value for which changes in fair value are recognized in equity, such as AFS fixed maturity securities.

Assuming a 25 basis point increase in interest rates persists, the estimated impact to spread related earnings over a 12-month period due to the change in net investment spread from floating rate assets and liabilities would be an increase of approximately $45 – $55 million, and a 25 basis point decrease would generally result in a similar decrease. This is calculated without regard to future changes to assumptions. We are unable to make forward-looking estimates regarding the impact on net income (loss) of changes in interest rates that persist for a period of time as a result of an inability to determine how such changes will affect certain of the items that we characterize as “adjustments to income (loss) before income taxes” in our reconciliation between net income (loss) available to AHL common shareholder and spread related earnings. See Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Measure Reconciliations for the reconciliation of net income (loss) available to AHL common shareholder to spread related earnings. The impact of changing rates on these adjustments is likely to be significant. See above for a discussion regarding the estimated impact on income (loss) before income taxes of an immediate, parallel increase in interest rates of 100 basis points from levels as of June 30, 2023, which discussion encompasses the impact of such an increase on certain of the adjustment items.

The models used to estimate the impact of changes in market interest rates incorporate numerous assumptions, require significant estimates and assume an immediate change in interest rates without any discretionary management action to counteract such a change. Consequently, potential changes in our valuations indicated by these simulations will likely be different from the actual changes experienced under any given interest rate scenarios and these differences may be material. Because we actively manage our assets and liabilities, the net exposure to interest rates can vary over time. However, any such decreases in the fair value of fixed maturity securities, unless related to credit concerns of the issuer requiring recognition of credit losses, would generally be realized only if we were required to sell such securities at losses to meet liquidity needs.

116

Table of Contents

Public Equity Risk

We assess public equity market risk for financial assets and liabilities using hypothetical stress tests and exposure analyses. Assuming all other factors are constant, if there was a decline in public equity market prices of 10% as of June 30, 2023, we estimate a net decrease to our pre-tax income from changes in the fair value of these financial instruments of $567 million. As of December 31, 2022, we estimate that a decline in public equity market prices of 10% would cause a net decrease to our pre-tax income from changes in the fair value of these financial instruments of $312 million. The increase in sensitivity to point-in-time pre-tax income from changes in the fair value of these financial instruments in the estimated outcome as of June 30, 2023, when compared to December 31, 2022, is driven by equity market performance during the year, which has resulted in more equity exposure to public equity market price declines. The financial instruments included in the sensitivity analysis are carried at fair value and changes in fair value are recognized in earnings. These financial instruments include public equity investments, derivative instruments and the FIA embedded derivative.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures as such term is defined under Exchange Act Rule 13a-15(e), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. In designing and evaluating the disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and our management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. We have carried out an evaluation, as of the end of the period covered by this report, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective at attaining the level of reasonable assurance noted above.

Changes in Internal Control Over Financial Reporting

There were no changes to our internal control over financial reporting as defined in Exchange Act Rule 13a-15(f) during the quarter ended June 30, 2023, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

117

Table of Contents

PART II—OTHER INFORMATION

Item 1. Legal Proceedings

We are subject to litigation arising in the ordinary course of our business, including litigation principally relating to our FIA business. We cannot assure you that our insurance coverage will be adequate to cover all liabilities arising out of such claims. The outcomes of legal proceedings and claims brought against us are subject to significant uncertainty. There is significant judgment required in assessing both the probability of an adverse outcome and the determination as to whether an exposure can be reasonably estimated. In management’s opinion, the ultimate disposition of any current legal proceeding or claim brought against us will not have a material effect on our financial condition, results of operations or cash flows. Litigation is, however, inherently uncertain and an adverse outcome from such litigation could have a material effect on the operating results of a particular reporting period.

From time to time, in the ordinary course of business and like others in the insurance and financial services industries, we receive requests for information from government agencies in connection with such agencies’ regulatory or investigatory authority. Such requests can include financial or market conduct examinations, subpoenas or demand letters for documents to assist the government in audits or investigations. We and each of our US insurance subsidiaries review such requests and notices and take appropriate action. We have been subject to certain requests for information and investigations in the past and could be subject to them in the future.

Item 1A. Risk Factors

There have been no material changes to our risk factors from the risk factors previously described in Part I–Item 1A. Risk Factors of our 2022 Annual Report.

Item 2. Unregistered Sales of Equity Securities, Use of Proceeds and Issuer Purchases of Equity Securities

None.

Item 5. Other Information

During the three months ended June 30, 2023, no director or officer of AHL adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

Item 6. Exhibits

The exhibits listed in the Exhibit Index immediately below are filed as part of this report, which Exhibit Index is incorporated by reference herein.

118

Table of Contents

EXHIBIT INDEX


Exhibit No.			Description
3.1			Fifteenth Amended and Restated Bye-laws of Athene Holding Ltd., effective July 1, 2023 (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on July 5, 2023).
10.1			Master Framework Agreement, effective as of July 1, 2023, by and between Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd. and Athene Life Re Ltd.
10.2			Shareholders Agreement, effective as of July 1, 2023, by and between Athene Co-Invest Reinsurance Affiliate Holding 2 Ltd., Athene Life Re Ltd., and Apollo/Athene Dedicated Investment Program II, L.P.
10.3			Credit Agreement, dated as of June 30, 2023, among Athene Holding Ltd., Athene Life Re Ltd., Athene USA Corporation, Athene Annuity Re Ltd., as borrowers, Citibank, N.A., as administrative agent, and the lenders from time to time party thereto.
10.4			Guaranty, dated as of June 30, 2023, among Athene Holding Ltd., Athene Life Re Ltd., Athene USA Corporation, Athene Annuity Re Ltd., as guarantors, and Citibank, N.A., as administrative agent.
10.5			364-Day Credit Agreement, dated as of June 30, 2023, among Athene Holding Ltd. and Athene Life Re Ltd., as borrowers, Wells Fargo Bank, National Association, as administrative agent, and the lenders from time to time party thereto.
10.6			Guaranty, dated as of June 30, 2023, among Athene Life Re Ltd., as guarantor, and Wells Fargo Bank, National Association, as administrative agent.
31.1			Principal Executive Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2			Principal Financial Officer Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1			Principal Executive Officer Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2			Principal Financial Officer Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS			XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH			XBRL Taxonomy Extension Schema.
101.CAL			XBRL Taxonomy Extension Calculation Linkbase.
101.LAB			XBRL Taxonomy Extension Label Linkbase.
101.PRE			XBRL Taxonomy Extension Presentation Linkbase.
101.DEF			XBRL Taxonomy Extension Definition Linkbase.
104			Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

119

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


			ATHENE HOLDING LTD.

Date: August 7, 2023			/s/ Martin P. Klein
			Martin P. Klein
			Executive Vice President and Chief Financial Officer
			(principal financial officer and duly authorized signatory)

120

Positive
Negative
Uncertain
Constraining
Legalese
Litigous
Readability	H.S. sophomore Avg

Athene Holding (ATH-PA) 10-Q2023 Q2 Quarterly report

Content analysis